Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Patrik Laine | 27 | C/W | $6,257,250 | RFA |
||||||||
Gustav Nyquist | 35 | C/W | $5,480,000 | $5,480,000 | $5,480,000 | UFA |
||||||
Kyle Palmieri | 34 | C/W | $5,560,000 | $5,560,000 | $5,560,000 | UFA |
||||||
Bowen Byram | 24 | D | $4,004,000 | $4,004,000 | $4,004,000 | $4,004,000 | $4,004,000 | RFA |
||||
Jonathan Drouin | 30 | C/W | $4,715,000 | $4,715,000 | $4,715,000 | $4,715,000 | UFA |
|||||
Ben Chiarot | 34 | D | $3,780,000 | $3,780,000 | $3,780,000 | UFA |
||||||
Torey Krug | 34 | D | $3,002,000 | $3,002,000 | UFA |
|||||||
Barrett Hayton | 25 | C/W | $1,846,000 | $1,846,000 | $1,846,000 | $1,846,000 | RFA |
|||||
Ondrej Palat | 34 | C/W | $6,122,500 | $6,122,500 | $6,122,500 | UFA |
||||||
Kaapo Kakko | 24 | C/W | $2,163,000 | $2,163,000 | $2,163,000 | $2,163,000 | RFA |
|||||
Luke Evangelista | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Colin Miller | 32 | D | $1,501,000 | $1,501,000 | UFA |
|||||||
Corey Perry | 40 | C/W | $2,100,000 | UFA |
||||||||
Ryan Carpenter | 34 | C/W | $750,000 | UFA |
||||||||
Kiefer Sherwood | 30 | C/W | $1,764,000 | $1,764,000 | UFA |
|||||||
Anthony Richard | 28 | C/W | $3,360,000 | $3,360,000 | UFA |
|||||||
Jake Bean | 27 | D | $2,184,000 | $2,184,000 | RFA |
|||||||
Simon Nemec | 21 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Lukas Cormier | 23 | D | $3,187,500 | $3,187,500 | $3,187,500 | $3,187,500 | RFA |
|||||
Laurent Brossoit | 32 | G | $3,450,000 | $3,450,000 | $3,450,000 | $3,450,000 | UFA |
|||||
Joseph Woll | 26 | G | $5,200,000 | RFA |
||||||||
Special Salary | $8,350,000 | $8,350,000 | ||||||||||
Total | $76,626,250 | $53,969,000 | $41,233,000 | $19,365,500 | $4,004,000 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Kris Knoblauch | 45 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Zach Bogosian | 34 | D | $750,000 | UFA |
||||||||
Jonny Brodzinski | 32 | C/W | $750,000 | UFA |
||||||||
Michael Eyssimont | 28 | C/W | $780,000 | RFA |
||||||||
Nick Blankenburg | 27 | D | $858,000 | $858,000 | RFA |
|||||||
Zac Jones | 24 | D | $845,000 | $845,000 | $845,000 | $845,000 | $845,000 | RFA |
||||
Roby Jarventie | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
Logan Mailloux | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Nick Abruzzese | 26 | C/W | $790,500 | RFA |
||||||||
Colton Dach | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
William Dufour | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Marcel Marcel | 21 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Kevin Lankinen | 30 | G | $900,000 | $900,000 | UFA |
|||||||
Justus Annunen | 25 | G | $798,250 | $798,250 | $798,250 | RFA |
||||||
Magnus Chrona | 24 | G | $1,400,000 | RFA |
||||||||
Strauss Mann | 26 | G | RFA |
|||||||||
Total | $12,496,750 | $8,026,250 | $4,418,250 | $845,000 | $845,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $76,626,250 |
Cap Space | $6,873,750 |
Projections | |
---|---|
Current Cash Balance | $6,324,972 |
Projected Expenses | - $52,629,540 |
Projected Revenues | $70,471,040 |
Projected Cash Balance | $24,166,472 |
Revenues | |
---|---|
Total Income To Date | $19,819,980 |
Avg. Income per Home Game | $2,202,220 |
Expenses | |
---|---|
Expenses Paid To Date | $15,957,877 |
Approx. Daily Expenses | $355,605 |
Attendance | |
---|---|
Home Games Played | 9 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |