Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Ryan O'Reilly | 34 | C/W | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | UFA |
|||
Andre Burakovsky | 30 | C/W | $5,435,000 | $5,435,000 | $5,435,000 | UFA |
||||||
Anthony Mantha | 30 | C/W | $3,160,000 | $3,160,000 | $3,160,000 | $3,160,000 | UFA |
|||||
Evgeny Kuznetsov | 33 | C/W | $8,640,000 | $8,640,000 | $8,640,000 | UFA |
||||||
Marcus Foligno | 33 | C/W | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA |
||||
Jordan Martinook | 32 | C/W | $2,968,000 | $2,968,000 | $2,968,000 | UFA |
||||||
Shane Pinto | 24 | C/W | $750,000 | $750,000 | $750,000 | $750,000 | $750,000 | RFA |
||||
Josh Anderson | 31 | C/W | $5,643,000 | UFA |
||||||||
Rasmus Sandin | 25 | D | $1,310,400 | $1,310,400 | $1,310,400 | $1,310,400 | RFA |
|||||
Ilya Mikheyev | 30 | C/W | $5,367,500 | $5,367,500 | $5,367,500 | $5,367,500 | UFA |
|||||
Cam Atkinson | 36 | C/W | $5,875,000 | $5,875,000 | UFA |
|||||||
Niko Mikkola | 29 | D | $2,542,500 | $2,542,500 | $2,542,500 | $2,542,500 | $2,542,500 | UFA |
||||
Daniil Miromanov | 27 | D | $750,000 | $750,000 | RFA |
|||||||
Klim Kostin | 26 | C/W | $897,866 | $897,866 | $897,866 | RFA |
||||||
Andreas Englund | 29 | D | $872,955 | $872,955 | $872,955 | UFA |
||||||
Olle Lycksell | 25 | C/W | $1,500,000 | RFA |
||||||||
Graeme Clarke | 24 | C/W | $925,000 | RFA |
||||||||
Tyler Kleven | 23 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Zack Ostapchuk | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Frederic Brunet | 21 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Kaapo Kahkonen | 28 | G | $2,900,000 | $2,900,000 | $2,900,000 | $2,900,000 | $2,900,000 | UFA |
||||
Jack Campbell | 33 | G | $2,687,500 | UFA |
||||||||
Special Salary | $11,608,500 | |||||||||||
Total | $79,248,221 | $56,884,221 | $50,259,221 | $28,670,400 | $18,832,500 | $8,640,000 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Luke Richardson | 55 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Corson Ceulemans | 22 | D | $925,000 | $925,000 | RFA |
|||||||
Akira Schmid | 25 | G | $773,407 | RFA |
||||||||
Total | $1,698,407 | $925,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $79,248,221 |
Cap Space | $4,251,779 |
Projections | |
---|---|
Current Cash Balance | $22,792,975 |
Projected Expenses | - $31,001,520 |
Projected Revenues | $35,208,700 |
Projected Cash Balance | $27,000,155 |
Revenues | |
---|---|
Total Income To Date | $49,706,400 |
Avg. Income per Home Game | $2,071,100 |
Expenses | |
---|---|
Expenses Paid To Date | $37,201,551 |
Approx. Daily Expenses | $352,290 |
Attendance | |
---|---|
Home Games Played | 24 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |