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 |
||||||||
Lars Eller | 36 | C/W | $5,000,000 | UFA |
||||||||
Mark Giordano | 41 | D | $5,000,000 | UFA |
||||||||
Andreas Athanasiou | 30 | C/W | $3,420,000 | $3,420,000 | UFA |
|||||||
Jakob Silfverberg | 34 | C/W | $6,946,875 | UFA |
||||||||
Justin Schultz | 34 | D | $2,400,000 | UFA |
||||||||
Pierre Engvall | 29 | C/W | $3,105,000 | $3,105,000 | $3,105,000 | $3,105,000 | UFA |
|||||
Joel Edmundson | 32 | D | $3,565,000 | UFA |
||||||||
Sam Gagner | 35 | C/W | $1,570,000 | UFA |
||||||||
Joe Veleno | 25 | C/W | $820,845 | $820,845 | RFA |
|||||||
Josh Mahura | 27 | D | $780,000 | $780,000 | RFA |
|||||||
Michael Kesselring | 25 | D | $850,075 | $850,075 | RFA |
|||||||
Elmer Soderblom | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Bo Groulx | 25 | C/W | $750,000 | $750,000 | $750,000 | $750,000 | RFA |
|||||
Jakub Lauko | 25 | C/W | $737,100 | $737,100 | $737,100 | $737,100 | RFA |
|||||
Jonas Rondbjerg | 26 | C/W | $797,334 | $797,334 | $797,334 | RFA |
||||||
Givani Smith | 27 | C/W | $780,000 | $780,000 | RFA |
|||||||
Yan Kuznetsov | 23 | D | $925,000 | RFA |
||||||||
Philipp Grubauer | 33 | G | $9,250,000 | $9,250,000 | UFA |
|||||||
Anton Forsberg | 32 | G | $805,000 | UFA |
||||||||
Spencer Knight | 24 | G | $4,090,500 | $4,090,500 | RFA |
|||||||
Special Salary | $10,432,375 | $10,432,375 | ||||||||||
Total | $79,820,104 | $38,425,854 | $17,509,434 | $4,592,100 |
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Gage Goncalves | 24 | C/W | $925,000 | RFA |
||||||||
Daniel Torgersson | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Riley Damiani | 25 | C/W | $798,250 | $798,250 | $798,250 | RFA |
||||||
Alex Beaucage | 23 | C/W | $925,000 | RFA |
||||||||
Adam Wilsby | 24 | D | $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 | $8,198,250 | $4,498,250 | $1,723,250 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $79,820,104 |
Cap Space | $3,679,896 |
Projections | |
---|---|
Current Cash Balance | $42,494,058 |
Projected Expenses | - $53,486,312 |
Projected Revenues | $68,268,820 |
Projected Cash Balance | $57,276,566 |
Revenues | |
---|---|
Total Income To Date | $22,022,200 |
Avg. Income per Home Game | $2,202,220 |
Expenses | |
---|---|
Expenses Paid To Date | $15,659,965 |
Approx. Daily Expenses | $361,394 |
Attendance | |
---|---|
Home Games Played | 10 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |