Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Valeri Nichushkin | 28 | W | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
|||||
Noah Dobson | 23 | D | $3,000,000 | $3,000,000 | $3,000,000 | RFA |
||||||
Mikael Granlund | 31 | C/W | $9,250,000 | $9,250,000 | UFA |
|||||||
Shea Theodore | 28 | D | $6,240,000 | $6,240,000 | $6,240,000 | UFA |
||||||
Lucas Raymond | 21 | C | $975,000 | RFA |
||||||||
Wyatt Johnston | 20 | C | $850,000 | $850,000 | RFA |
|||||||
Josh Norris | 24 | C | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
|||||
Marcus Pettersson | 27 | D | $873,584 | $873,584 | UFA |
|||||||
Jimmy Vesey | 30 | LW | $2,502,500 | $2,502,500 | UFA |
|||||||
Ryan Poehling | 24 | C | $1,063,750 | $1,063,750 | RFA |
|||||||
Brett Kulak | 29 | D | $2,000,000 | UFA |
||||||||
Pat Maroon | 35 | LW | $990,000 | $990,000 | UFA |
|||||||
Simon Holmstrom | 22 | RW | $650,000 | RFA |
||||||||
Ilya Lyubushkin | 29 | D | $3,500,000 | $3,500,000 | $3,500,000 | UFA |
||||||
Jesperi Kotkaniemi | 23 | C | $2,000,000 | $2,000,000 | RFA |
|||||||
Trevor Lewis | 36 | C/RW | $11,000,000 | $11,000,000 | UFA |
|||||||
Conor Sheary | 31 | W | $3,300,000 | UFA |
||||||||
Filip Chytil | 23 | C | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
||||||
Tomas Nosek | 30 | LW | $3,100,000 | $3,100,000 | $3,100,000 | UFA |
||||||
Alexander Alexeyev | 23 | D | $1,072,500 | $1,072,500 | $1,072,500 | $1,072,500 | RFA |
|||||
Cam Talbot | 36 | G | $1,900,000 | UFA |
||||||||
Ilya Sorokin | 28 | G | $2,400,000 | $2,400,000 | UFA |
|||||||
Special Salary | ||||||||||||
Total | $63,667,334 | $54,842,334 | $23,912,500 | $6,072,500 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Barry Trotz | 60 | HC | $5,000,000 | $5,000,000 | $5,000,000 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Boris Katchouk | 25 | LW | $625,000 | RFA |
||||||||
Logan Stankoven | 20 | C | $850,000 | $850,000 | $850,000 | RFA |
||||||
Walker Duehr | 25 | RW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Kieffer Bellows | 25 | LW | $605,000 | RFA |
||||||||
Mason Jobst | 29 | C | $605,000 | UFA |
||||||||
5Ebastian Aho | 27 | D | $650,000 | $650,000 | UFA |
|||||||
Oliver Wahlstrom | 23 | W | $605,000 | $605,000 | RFA |
|||||||
Jan Jenik | 22 | C | $875,000 | RFA |
||||||||
Ben Meyers | 24 | C | $650,000 | $650,000 | RFA |
|||||||
Grant Hutton | 28 | D | $665,500 | UFA |
||||||||
Robin Salo | 24 | D | $1,017,500 | $1,017,500 | RFA |
|||||||
Matthew Robertson | 22 | D | $925,000 | RFA |
||||||||
Lukas Cormier | 21 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Hardy Haman Aktell | 25 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Arnaud Durandeau | 24 | LW | $605,000 | $605,000 | RFA |
|||||||
Jan Mysak | 21 | C/LW | $930,591 | $930,591 | $930,591 | $930,591 | RFA |
|||||
Matthew Wedman | 24 | C/W | $650,000 | RFA |
||||||||
Mark Rassell | 26 | C/LW | $650,000 | RFA |
||||||||
Nolan Dillingham | 21 | D | $650,000 | RFA |
||||||||
Reece Newkirk | 22 | C/RW | $775,000 | RFA |
||||||||
Ole Julian Bjorgvik Holm | 21 | D | $650,000 | RFA |
||||||||
Cal Petersen | 28 | G | $1,750,000 | $1,750,000 | $1,750,000 | $1,750,000 | UFA |
|||||
Jakub Skarek | 23 | G | $605,000 | RFA |
||||||||
Olof Lindbom | 23 | G | $650,000 | $650,000 | $650,000 | RFA |
||||||
Total | $17,938,591 | $9,658,091 | $6,130,591 | $2,680,591 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $63,667,334 |
Cap Space | $24,332,666 |
Projections | |
---|---|
Current Cash Balance | $135,657,737 |
Projected Expenses | - $48,075,284 |
Projected Revenues | $74,308,608 |
Projected Cash Balance | $161,891,061 |
Revenues | |
---|---|
Total Income To Date | $15,298,831 |
Avg. Income per Home Game | $2,185,547 |
Expenses | |
---|---|
Expenses Paid To Date | $15,591,984 |
Approx. Daily Expenses | $324,833 |
Attendance | |
---|---|
Home Games Played | 7 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 14,651 (81.39%) |
Arena Capacity | 18,000 |