Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Aleksander Barkov | 29 | C/W | $10,170,000 | $10,170,000 | $10,170,000 | $10,170,000 | $10,170,000 | UFA |
||||
Valeri Nichushkin | 30 | C/W | $6,229,125 | $6,229,125 | $6,229,125 | $6,229,125 | UFA |
|||||
William Karlsson | 32 | C/W | $6,000,300 | $6,000,300 | UFA |
|||||||
Andrei Svechnikov | 25 | C/W | $7,184,250 | $7,184,250 | $7,184,250 | RFA |
||||||
Colton Parayko | 32 | D | $5,593,500 | $5,593,500 | UFA |
|||||||
Anthony Cirelli | 27 | C/W | $4,492,800 | $4,492,800 | RFA |
|||||||
Adam Lowry | 32 | C/W | $2,966,249 | $2,966,249 | UFA |
|||||||
Jonas Brodin | 31 | D | $6,210,000 | $6,210,000 | UFA |
|||||||
Evan Bouchard | 25 | D | $3,650,400 | $3,650,400 | $3,650,400 | $3,650,400 | RFA |
|||||
Viktor Arvidsson | 32 | C/W | $4,700,000 | $4,700,000 | UFA |
|||||||
Ivan Provorov | 28 | D | $6,318,000 | RFA |
||||||||
Matty Beniers | 22 | C/W | $925,000 | RFA |
||||||||
Kirill Marchenko | 24 | C/W | $925,000 | RFA |
||||||||
Tommy Novak | 28 | C/W | $828,000 | $828,000 | $828,000 | $828,000 | $828,000 | UFA |
||||
Ryan Graves | 30 | D | $3,578,334 | $3,578,334 | $3,578,334 | $3,578,334 | UFA |
|||||
Kevin Stenlund | 28 | C/W | $909,090 | RFA |
||||||||
Alexander Barabanov | 31 | C/W | $1,017,000 | $1,017,000 | $1,017,000 | UFA |
||||||
Matthew Knies | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
Nick Seeler | 32 | D | $1,750,000 | $1,750,000 | $1,750,000 | $1,750,000 | $1,750,000 | UFA |
||||
Declan Chisholm | 25 | D | $806,000 | $806,000 | $806,000 | $806,000 | RFA |
|||||
Jake Oettinger | 26 | G | $3,744,000 | $3,744,000 | $3,744,000 | RFA |
||||||
David Rittich | 32 | G | $1,500,000 | $1,500,000 | UFA |
|||||||
Special Salary | ||||||||||||
Total | $80,422,048 | $71,344,958 | $38,957,109 | $27,011,859 | $12,748,000 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Dylan Samberg | 26 | D | $1,310,400 | $1,310,400 | $1,310,400 | RFA |
||||||
Philip Tomasino | 23 | C/W | $925,000 | RFA |
||||||||
Simon Benoit | 26 | D | $1,400,000 | RFA |
||||||||
Adam Klapka | 24 | C/W | $840,825 | $840,825 | RFA |
|||||||
MacKenzie Entwistle | 25 | C/W | $824,000 | $824,000 | $824,000 | RFA |
||||||
Jonah Gadjovich | 26 | C/W | $842,400 | $842,400 | $842,400 | RFA |
||||||
Jake Wise | 25 | C/W | $925,000 | $925,000 | RFA |
|||||||
Trevor Kuntar | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Spencer Martin | 30 | G | $861,625 | $861,625 | $861,625 | $861,625 | UFA |
|||||
Jet Greaves | 24 | G | $758,333 | RFA |
||||||||
Arvid Holm | 26 | G | $862,750 | RFA |
||||||||
Isaac Poulter | 23 | G | $1,400,000 | RFA |
||||||||
Tomas Suchanek | 22 | G | $1,400,000 | RFA |
||||||||
Total | $13,275,333 | $6,529,250 | $3,838,425 | $861,625 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $80,422,048 |
Cap Space | $3,077,952 |
Projections | |
---|---|
Current Cash Balance | $51,799,850 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $51,799,850 |
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 |