Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Cam Fowler | 33 | D | $12,120,000 | $12,120,000 | $12,120,000 | UFA |
||||||
Blake Wheeler | 38 | C/W | $4,750,000 | UFA |
||||||||
Andreas Athanasiou | 30 | C/W | $3,420,000 | $3,420,000 | UFA |
|||||||
Conor Sheary | 33 | C/W | $1,700,000 | UFA |
||||||||
Jakob Silfverberg | 34 | C/W | $6,946,875 | UFA |
||||||||
Justin Schultz | 34 | D | $2,400,000 | UFA |
||||||||
Trevor van Riemsdyk | 33 | D | $3,820,000 | $3,820,000 | $3,820,000 | $3,820,000 | $3,820,000 | $3,820,000 | UFA |
|||
Jesperi Kotkaniemi | 24 | C/W | $5,191,046 | $5,191,046 | $5,191,046 | $5,191,046 | RFA |
|||||
Pierre Engvall | 29 | C/W | $3,105,000 | $3,105,000 | $3,105,000 | $3,105,000 | UFA |
|||||
Nils Hoglander | 24 | C/W | $1,029,600 | $1,029,600 | $1,029,600 | $1,029,600 | $1,029,600 | RFA |
||||
Josh Doan | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Nils Aman | 25 | C/W | $925,000 | $858,000 | $858,000 | $858,000 | RFA |
|||||
Sam Gagner | 35 | C/W | $1,570,000 | UFA |
||||||||
Joe Veleno | 25 | C/W | $820,845 | $820,845 | RFA |
|||||||
Matthew Poitras | 21 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Josh Mahura | 27 | D | $780,000 | $780,000 | RFA |
|||||||
Elmer Soderblom | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Jakub Lauko | 25 | C/W | $737,100 | $737,100 | $737,100 | $737,100 | RFA |
|||||
Yan Kuznetsov | 23 | D | $925,000 | $806,000 | $806,000 | $806,000 | $806,000 | $806,000 | RFA |
|||
Adam Wilsby | 24 | D | $925,000 | $806,000 | $806,000 | $806,000 | $806,000 | RFA |
||||
Philipp Grubauer | 33 | G | $9,250,000 | $9,250,000 | UFA |
|||||||
Martin Jones | 35 | G | $1,566,667 | UFA |
||||||||
Spencer Knight | 24 | G | $4,090,500 | $4,090,500 | RFA |
|||||||
Special Salary | $12,432,375 | $10,432,375 | ||||||||||
Total | $81,280,008 | $49,609,091 | $29,397,746 | $16,352,746 | $6,461,600 | $4,626,000 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Andre Tourigny | 50 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Bo Groulx | 25 | C/W | $750,000 | $750,000 | $750,000 | $750,000 | RFA |
|||||
Jonas Rondbjerg | 26 | C/W | $797,334 | $797,334 | $797,334 | RFA |
||||||
Givani Smith | 27 | C/W | $780,000 | $780,000 | RFA |
|||||||
Gage Goncalves | 24 | C/W | $925,000 | $806,000 | $806,000 | $806,000 | $806,000 | RFA |
||||
Daniel Torgersson | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Dominik Shine | 32 | C/W | $750,000 | UFA |
||||||||
Riley Damiani | 25 | C/W | $798,250 | $798,250 | $798,250 | RFA |
||||||
Alex Beaucage | 23 | C/W | $925,000 | RFA |
||||||||
Mikko Kokkonen | 24 | D | $925,000 | $925,000 | RFA |
|||||||
Keean Washkurak | 23 | C/W | $925,000 | RFA |
||||||||
Daniil Chayka | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Ilya Nikolaev | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Total | $10,350,584 | $7,631,584 | $4,076,584 | $1,556,000 | $806,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $81,280,008 |
Cap Space | $2,219,992 |
Projections | |
---|---|
Current Cash Balance | $44,304,376 |
Projected Expenses | - $24,024,927 |
Projected Revenues | $27,516,658 |
Projected Cash Balance | $47,796,107 |
Revenues | |
---|---|
Total Income To Date | $53,067,840 |
Avg. Income per Home Game | $1,965,475 |
Expenses | |
---|---|
Expenses Paid To Date | $44,895,287 |
Approx. Daily Expenses | $358,581 |
Attendance | |
---|---|
Home Games Played | 27 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |