Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Cale Makar | 26 | D | $8,424,000 | $8,424,000 | $8,424,000 | RFA |
||||||
Matthew Tkachuk | 27 | C/W | $6,552,000 | $6,552,000 | RFA |
|||||||
William Nylander | 29 | C/W | $7,080,726 | $7,080,726 | $7,080,726 | $7,080,726 | $7,080,726 | UFA |
||||
Jack Eichel | 28 | C/W | $9,360,000 | $10,170,000 | $10,170,000 | $10,170,000 | $10,170,000 | $10,170,000 | UFA |
|||
Matt Boldy | 24 | C/W | $6,363,000 | $6,363,000 | RFA |
|||||||
J.T. Compher | 30 | C/W | $3,591,000 | $3,591,000 | UFA |
|||||||
Alexander Wennberg | 30 | C/W | $4,576,500 | $4,576,500 | $4,576,500 | $4,576,500 | UFA |
|||||
Samuel Girard | 27 | D | $4,680,000 | $4,680,000 | RFA |
|||||||
Tyler Bertuzzi | 30 | C/W | $4,830,750 | $4,830,750 | $4,830,750 | $4,830,750 | UFA |
|||||
Eeli Tolvanen | 26 | C/W | $1,357,200 | $1,357,200 | $1,357,200 | RFA |
||||||
Mattias Samuelsson | 25 | D | $3,900,000 | $4,011,428 | $4,011,428 | $4,011,428 | RFA |
|||||
Isac Lundestrom | 25 | C/W | $802,447 | $802,447 | RFA |
|||||||
Jalen Chatfield | 29 | D | $775,462 | $775,462 | $775,462 | $775,462 | $775,462 | UFA |
||||
Steven Lorentz | 29 | C/W | $1,077,500 | $1,077,500 | $1,077,500 | UFA |
||||||
Pavel Dorofeyev | 24 | C/W | $764,775 | $764,775 | $764,775 | $764,775 | RFA |
|||||
Conor Timmins | 26 | D | $787,950 | $787,950 | RFA |
|||||||
Dmitri Voronkov | 24 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Jacob Bryson | 27 | D | $1,924,000 | $1,924,000 | RFA |
|||||||
Egor Afanasyev | 24 | C/W | $925,000 | RFA |
||||||||
Jacob Markstrom | 35 | G | $12,000,000 | UFA |
||||||||
Adin Hill | 29 | G | $2,479,500 | $2,479,500 | $2,479,500 | UFA |
||||||
Special Salary | ||||||||||||
Total | $83,176,810 | $71,173,238 | $46,472,841 | $32,209,641 | $18,026,188 | $10,170,000 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Dallas Eakins | 57 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Ty Smith | 25 | D | $711,450 | $711,450 | RFA |
|||||||
Jaret Anderson-Dolan | 25 | C/W | $705,000 | RFA |
||||||||
Nikita Alexandrov | 24 | C/W | $925,000 | $710,000 | RFA |
|||||||
Philip Broberg | 24 | D | $925,000 | $4,287,738 | $4,287,738 | $4,287,738 | $4,287,738 | RFA |
||||
Kevin Korchinski | 21 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Nikita Chibrikov | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Vincent Iorio | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Jeremie Poirier | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Dmitri Samorukov | 26 | D | $790,500 | RFA |
||||||||
Antonio Stranges | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Aidan McDonough | 25 | C/W | $925,000 | $943,500 | RFA |
|||||||
Brett Berard | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Matthew Robertson | 23 | D | $925,000 | $711,450 | $711,450 | RFA |
||||||
Maximus Wanner | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Ryan Francis | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Blake McLaughlin | 25 | C/W | $925,000 | RFA |
||||||||
Daniil Tarasov | 26 | G | $982,800 | $982,800 | $982,800 | RFA |
||||||
Jesper Wallstedt | 22 | G | $925,000 | $925,000 | RFA |
|||||||
Total | $16,139,750 | $16,671,938 | $10,606,988 | $4,287,738 | $4,287,738 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $83,176,810 |
Cap Space | $323,190 |
Projections | |
---|---|
Current Cash Balance | $64,751,475 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $64,751,475 |
Revenues | |
---|---|
Total Income To Date | $ |
Avg. Income per Home Game | Not Enough Data |
Expenses | |
---|---|
Expenses Paid To Date | $ |
Approx. Daily Expenses | $ |
Attendance | |
---|---|
Home Games Played | 0 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | (0.00%) |
Arena Capacity | 18,000 |