Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Trevor Moore | 29 | C/W | $2,156,250 | $2,156,250 | $2,156,250 | $2,156,250 | UFA |
|||||
Bowen Byram | 23 | D | $900,000 | $4,004,000 | $4,004,000 | $4,004,000 | $4,004,000 | $4,004,000 | RFA |
|||
Ondrej Palat | 33 | C/W | $6,122,500 | $6,122,500 | $6,122,500 | $6,122,500 | UFA |
|||||
Paul Stastny | 38 | C/W | $3,600,000 | $3,600,000 | UFA |
|||||||
Rasmus Ristolainen | 29 | D | $5,278,500 | $5,278,500 | $5,278,500 | $5,278,500 | UFA |
|||||
Ryan Suter | 39 | D | $4,650,000 | UFA |
||||||||
Jakub Vrana | 28 | C/W | $3,135,600 | RFA |
||||||||
Barrett Hayton | 24 | C/W | $1,597,500 | $1,846,000 | $1,846,000 | $1,846,000 | $1,846,000 | RFA |
||||
Kaapo Kakko | 23 | C/W | $2,163,000 | $2,163,000 | $2,163,000 | $2,163,000 | $2,163,000 | RFA |
||||
Corey Perry | 39 | C/W | $2,100,000 | $2,100,000 | UFA |
|||||||
Anthony Richard | 27 | C/W | $3,360,000 | $3,360,000 | $3,360,000 | UFA |
||||||
Jake Bean | 26 | D | $2,184,000 | $2,184,000 | $2,184,000 | RFA |
||||||
Colin Miller | 31 | D | $1,501,000 | $1,501,000 | $1,501,000 | UFA |
||||||
Kiefer Sherwood | 29 | C/W | $1,764,000 | $1,764,000 | $1,764,000 | UFA |
||||||
Nick Blankenburg | 26 | D | $925,000 | $858,000 | $858,000 | RFA |
||||||
Luke Evangelista | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Milan Lucic | 36 | C/W | $750,000 | UFA |
||||||||
Cameron Hughes | 27 | C/W | $750,000 | RFA |
||||||||
Alex Limoges | 26 | C/W | $1,490,000 | RFA |
||||||||
Lukas Cormier | 22 | D | $3,187,500 | $3,187,500 | $3,187,500 | $3,187,500 | $3,187,500 | RFA |
||||
Kevin Lankinen | 29 | G | $900,000 | $900,000 | $900,000 | UFA |
||||||
Joseph Woll | 25 | G | $5,200,000 | $5,200,000 | RFA |
|||||||
Remi Poirier | 22 | G | $3,570,000 | $3,570,000 | $3,570,000 | RFA |
||||||
Special Salary | $7,246,800 | |||||||||||
Total | $65,456,650 | $50,719,750 | $39,819,750 | $24,757,750 | $11,200,500 | $4,004,000 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Kris Knoblauch | 44 | HC | $0 | $0 | $0 | $0 | $0 |
Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Nick Seeler | 31 | D | $1,250,000 | UFA |
||||||||
Kale Clague | 26 | D | $776,475 | RFA |
||||||||
Michael Eyssimont | 27 | C | $780,000 | $780,000 | RFA |
|||||||
Otto Koivula | 25 | C/W | $757,500 | RFA |
||||||||
Arnaud Durandeau | 25 | C/W | $1,400,000 | RFA |
||||||||
Zac Jones | 23 | D | $900,000 | $845,000 | $845,000 | $845,000 | $845,000 | $845,000 | RFA |
|||
Tim Berni | 24 | D | $934,250 | $934,250 | RFA |
|||||||
Roby Jarventie | 21 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Nick Abruzzese | 25 | C/W | $925,000 | $790,500 | RFA |
|||||||
Noel Gunler | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
William Dufour | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Magnus Hellberg | 33 | G | $1,400,000 | UFA |
||||||||
Justus Annunen | 24 | G | $900,000 | $798,250 | $798,250 | $798,250 | RFA |
|||||
Strauss Mann | 25 | G | $925,000 | RFA |
||||||||
Total | $13,723,225 | $6,923,000 | $3,493,250 | $1,643,250 | $845,000 | $845,000 |
Salary Cap | |
---|---|
Salary Cap | $82,500,000 |
Current Payroll | $65,456,650 |
Cap Space | $17,043,350 |
Projections | |
---|---|
Current Cash Balance | $19,664,474 |
Projected Expenses | - $301,605 |
Projected Revenues | $ |
Projected Cash Balance | $19,362,869 |
Revenues | |
---|---|
Total Income To Date | $75,870,800 |
Avg. Income per Home Game | $1,850,507 |
Expenses | |
---|---|
Expenses Paid To Date | $58,545,248 |
Approx. Daily Expenses | $301,605 |
Attendance | |
---|---|
Home Games Played | 41 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |