Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Evgeny Kuznetsov | 32 | C/W | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | UFA |
|||||
Drake Batherson | 26 | C/W | $4,611,825 | $4,611,825 | RFA |
|||||||
Andre Burakovsky | 29 | C/W | $5,435,000 | $5,435,000 | $5,435,000 | $5,435,000 | UFA |
|||||
Josh Anderson | 30 | C/W | $5,643,000 | $5,643,000 | UFA |
|||||||
Ilya Mikheyev | 29 | C/W | $5,367,500 | $5,367,500 | $5,367,500 | $5,367,500 | $5,367,500 | UFA |
||||
Oliver Ekman-Larsson | 32 | D | $4,500,000 | $4,500,000 | UFA |
|||||||
Owen Tippett | 25 | C/W | $1,404,000 | $1,404,000 | $1,404,000 | $1,404,000 | RFA |
|||||
Michael Rasmussen | 25 | C/W | $1,327,140 | $1,366,560 | $1,366,560 | $1,366,560 | RFA |
|||||
Rasmus Sandin | 24 | D | $894,167 | $1,310,400 | $1,310,400 | $1,310,400 | $1,310,400 | RFA |
||||
Justin Braun | 37 | D | $1,800,000 | UFA |
||||||||
Marc-Edouard Vlasic | 37 | D | $1,500,000 | UFA |
||||||||
Shane Pinto | 23 | C/W | $900,000 | $750,000 | $750,000 | $750,000 | $750,000 | $750,000 | RFA |
|||
Calle Rosen | 30 | D | $2,500,000 | UFA |
||||||||
Niko Mikkola | 28 | D | $737,100 | $2,542,500 | $2,542,500 | $2,542,500 | $2,542,500 | $2,542,500 | UFA |
|||
Mark Kastelic | 25 | C/W | $900,000 | $766,530 | RFA |
|||||||
Graeme Clarke | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Olle Lycksell | 24 | RW | $1,500,000 | $1,500,000 | RFA |
|||||||
Michal Teply | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Oskar Back | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Corson Ceulemans | 21 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Scott Wedgewood | 31 | G | $805,000 | $805,000 | UFA |
|||||||
Jaroslav Halak | 39 | G | $2,000,000 | UFA |
||||||||
Dustin Tokarski | 34 | G | $750,000 | UFA |
||||||||
Special Salary | $11,608,500 | $11,608,500 | ||||||||||
Total | $66,523,232 | $48,342,315 | $27,740,960 | $26,815,960 | $9,970,400 | $3,292,500 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Luke Richardson | 54 | HC | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jordan Harris | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Klim Kostin | 25 | C/W | $897,866 | $897,866 | $897,866 | $897,866 | RFA |
|||||
Lucas Carlsson | 26 | D | $780,000 | $780,000 | $780,000 | RFA |
||||||
Egor Sokolov | 24 | C/W | $900,000 | $750,000 | RFA |
|||||||
Marcus Bjork | 26 | D | $925,000 | $750,000 | RFA |
|||||||
Jacob Larsson | 27 | D | $1,123,200 | $1,123,200 | RFA |
|||||||
Jacob MacDonald | 31 | D | $750,000 | UFA |
||||||||
Andreas Englund | 28 | D | $872,955 | $872,955 | $872,955 | $872,955 | UFA |
|||||
Filip Cederqvist | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Brandon Coe | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Hunter Skinner | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Akira Schmid | 24 | G | $850,833 | $773,407 | RFA |
|||||||
Total | $10,799,854 | $9,647,428 | $3,475,821 | $1,770,821 |
Salary Cap | |
---|---|
Salary Cap | $82,500,000 |
Current Payroll | $66,523,232 |
Cap Space | $15,976,768 |
Projections | |
---|---|
Current Cash Balance | $46,199,861 |
Projected Expenses | - $6,259,704 |
Projected Revenues | $9,800,889 |
Projected Cash Balance | $49,741,046 |
Revenues | |
---|---|
Total Income To Date | $70,566,400 |
Avg. Income per Home Game | $1,960,177 |
Expenses | |
---|---|
Expenses Paid To Date | $53,729,722 |
Approx. Daily Expenses | $284,532 |
Attendance | |
---|---|
Home Games Played | 36 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |