Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
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 |
|||||||
Mattias Janmark | 32 | C/W | $2,700,000 | UFA |
||||||||
Ross Colton | 28 | C/W | $3,744,000 | RFA |
||||||||
Barrett Hayton | 25 | C/W | $1,846,000 | $1,846,000 | $1,846,000 | $1,846,000 | RFA |
|||||
Yegor Chinakhov | 24 | C/W | $925,000 | 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 |
||||||
Joel Kiviranta | 29 | C/W | $1,400,000 | UFA |
||||||||
Zac Jones | 24 | D | $845,000 | $845,000 | $845,000 | $845,000 | $845,000 | RFA |
||||
Logan Mailloux | 22 | 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 |
|||||
Kevin Lankinen | 30 | G | $900,000 | $900,000 | UFA |
|||||||
Joseph Woll | 26 | G | $5,200,000 | RFA |
||||||||
Special Salary | $8,350,000 | $8,350,000 | ||||||||||
Total | $80,158,000 | $56,639,000 | $43,003,000 | $20,210,500 | $4,849,000 |
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
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 |
|||||||
Roby Jarventie | 22 | C/W | $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 |
||||||
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 | $9,076,750 | $5,356,250 | $2,648,250 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $80,158,000 |
Cap Space | $3,342,000 |
Projections | |
---|---|
Current Cash Balance | $9,689,120 |
Projected Expenses | - $25,058,000 |
Projected Revenues | $27,074,735 |
Projected Cash Balance | $11,705,855 |
Revenues | |
---|---|
Total Income To Date | $52,215,560 |
Avg. Income per Home Game | $1,933,909 |
Expenses | |
---|---|
Expenses Paid To Date | $45,489,309 |
Approx. Daily Expenses | $374,000 |
Attendance | |
---|---|
Home Games Played | 27 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |