Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Alex Pietrangelo | 35 | D | $5,085,000 | $5,085,000 | UFA |
|||||||
Mark Scheifele | 32 | C/W | $14,125,000 | $14,125,000 | $14,125,000 | UFA |
||||||
Mathew Barzal | 28 | C/W | $6,552,000 | RFA |
||||||||
Jean-Gabriel Pageau | 32 | C/W | $5,085,000 | $5,085,000 | UFA |
|||||||
Shea Theodore | 29 | D | $5,288,400 | $5,288,400 | $5,288,400 | $5,288,400 | $5,288,400 | UFA |
||||
Michael Rasmussen | 26 | C/W | $1,366,560 | $1,366,560 | $1,366,560 | RFA |
||||||
Trevor Zegras | 24 | C/W | $5,175,000 | RFA |
||||||||
Calle Jarnkrok | 33 | C/W | $2,260,000 | UFA |
||||||||
J.J. Moser | 25 | D | $925,000 | RFA |
||||||||
Mason McTavish | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
James van Riemsdyk | 36 | C/W | $3,187,500 | UFA |
||||||||
Kyle Okposo | 37 | C/W | $2,160,000 | UFA |
||||||||
Nick Jensen | 34 | D | $4,715,000 | $4,715,000 | $4,715,000 | UFA |
||||||
Drew O'Connor | 27 | C/W | $780,000 | $780,000 | RFA |
|||||||
Danton Heinen | 29 | C/W | $2,665,354 | $2,665,354 | $2,665,354 | $2,665,354 | $2,665,354 | UFA |
||||
Jake Neighbours | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Will Borgen | 28 | D | $2,527,200 | RFA |
||||||||
Eric Robinson | 30 | C/W | $1,641,600 | $1,641,600 | UFA |
|||||||
Dylan Coghlan | 27 | D | $750,000 | $750,000 | RFA |
|||||||
Logan Stanley | 27 | D | $900,000 | RFA |
||||||||
Tristan Jarry | 30 | G | $3,559,500 | $3,559,500 | $3,559,500 | $3,559,500 | UFA |
|||||
Joel Hofer | 24 | G | $725,400 | $725,400 | $725,400 | $725,400 | $725,400 | RFA |
||||
Special Salary | $11,440,000 | $3,840,000 | ||||||||||
Total | $82,763,514 | $47,636,814 | $32,445,214 | $12,238,654 | $8,679,154 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Dave Hakstol | 56 | HC | $0 | $0 | $0 | $0 | $0 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Leo Carlsson | 20 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Jarred Tinordi | 33 | D | $1,400,000 | UFA |
||||||||
Alexander Holtz | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Matt Rempe | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Jake Livingstone | 26 | D | $925,000 | RFA |
||||||||
Pierrick Dube | 24 | C/W | $887,400 | $887,400 | $887,400 | RFA |
||||||
Maxwell Crozier | 25 | D | $925,000 | $925,000 | RFA |
|||||||
Oskar Olausson | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Nathan Smith | 26 | C/W | $901,425 | RFA |
||||||||
Tyler Boucher | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Mads Sogaard | 24 | G | $925,000 | RFA |
||||||||
Total | $10,588,825 | $6,437,400 | $3,662,400 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $82,763,514 |
Cap Space | $736,486 |
Projections | |
---|---|
Current Cash Balance | $21,003,199 |
Projected Expenses | - $43,834,286 |
Projected Revenues | $50,651,060 |
Projected Cash Balance | $27,819,973 |
Revenues | |
---|---|
Total Income To Date | $39,639,960 |
Avg. Income per Home Game | $2,202,220 |
Expenses | |
---|---|
Expenses Paid To Date | $27,518,350 |
Approx. Daily Expenses | $371,477 |
Attendance | |
---|---|
Home Games Played | 18 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |