Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Mikko Rantanen | 28 | C/W | $8,658,000 | $9,412,500 | $9,412,500 | $9,412,500 | $9,412,500 | $9,412,500 | UFA |
|||
Elias Pettersson | 26 | C/W | $6,884,000 | $6,884,000 | $6,884,000 | RFA |
||||||
Sebastian Aho | 27 | C/W | $7,847,620 | $9,140,000 | RFA |
|||||||
Jesper Bratt | 26 | C/W | $2,549,250 | $2,549,250 | RFA |
|||||||
Jordan Staal | 36 | C/W | $4,835,000 | UFA |
||||||||
Rickard Rakell | 32 | C/W | $3,922,075 | UFA |
||||||||
Brandon Tanev | 33 | C/W | $8,150,000 | UFA |
||||||||
Yegor Sharangovich | 27 | C/W | $2,060,000 | $2,060,000 | $2,060,000 | $2,060,000 | UFA |
|||||
Jake McCabe | 31 | D | $4,150,000 | $4,150,000 | UFA |
|||||||
Nic Dowd | 35 | C/W | $2,700,000 | UFA |
||||||||
Thomas Harley | 23 | D | $925,000 | $3,744,000 | $3,744,000 | $3,744,000 | $3,744,000 | $3,744,000 | RFA |
|||
Joel Farabee | 25 | C/W | $4,590,000 | $4,590,000 | RFA |
|||||||
John Marino | 28 | D | $4,118,490 | $4,560,000 | $4,560,000 | $4,560,000 | $4,560,000 | UFA |
||||
Mason Marchment | 30 | C/W | $904,000 | UFA |
||||||||
Owen Power | 22 | D | $925,000 | $925,000 | RFA |
|||||||
Teddy Blueger | 30 | C/W | $2,277,000 | $2,277,000 | $2,277,000 | UFA |
||||||
Mikey Anderson | 26 | D | $927,000 | $927,000 | RFA |
|||||||
Alexandre Texier | 25 | C/W | $1,586,000 | $1,586,000 | $1,586,000 | RFA |
||||||
Alex Vlasic | 24 | D | $925,000 | $4,264,200 | $4,264,200 | $4,264,200 | RFA |
|||||
Bobby McMann | 29 | C/W | $1,514,000 | $1,514,000 | $1,514,000 | UFA |
||||||
Thatcher Demko | 29 | G | $5,175,000 | $5,175,000 | $5,175,000 | $5,175,000 | UFA |
|||||
Logan Thompson | 28 | G | $1,984,000 | $2,053,600 | $2,053,600 | $2,053,600 | $2,053,600 | UFA |
||||
Special Salary | ||||||||||||
Total | $77,606,435 | $65,811,550 | $43,530,300 | $31,269,300 | $19,770,100 | $13,156,500 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Ryan Warsofsky | 36 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Braden Schneider | 23 | D | $925,000 | $2,200,000 | RFA |
|||||||
Noah Gregor | 26 | C/W | $978,500 | $978,500 | RFA |
|||||||
Egor Zamula | 25 | D | $806,000 | $806,000 | $806,000 | $806,000 | RFA |
|||||
Marat Khusnutdinov | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
Sean Farrell | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Elliot Desnoyers | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Zach Dean | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Ty Tullio | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Topias Vilen | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Zayde Wisdom | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
Lukas Dostal | 25 | G | $845,000 | $845,000 | $845,000 | $845,000 | RFA |
|||||
Devon Levi | 23 | G | $925,000 | $925,000 | RFA |
|||||||
Vadim Zherenko | 24 | G | $925,000 | $925,000 | RFA |
|||||||
Total | $11,879,500 | $13,154,500 | $3,501,000 | $1,651,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $77,606,435 |
Cap Space | $5,893,565 |
Projections | |
---|---|
Current Cash Balance | $52,264,374 |
Projected Expenses | - $15,359,600 |
Projected Revenues | $23,267,429 |
Projected Cash Balance | $60,172,203 |
Revenues | |
---|---|
Total Income To Date | $56,229,620 |
Avg. Income per Home Game | $1,938,952 |
Expenses | |
---|---|
Expenses Paid To Date | $62,246,800 |
Approx. Daily Expenses | $404,200 |
Attendance | |
---|---|
Home Games Played | 29 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |