Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Shea Theodore | 28 | D | $6,240,000 | $6,240,000 | $6,240,000 | $6,240,000 | UFA |
|||||
Valeri Nichushkin | 28 | W | $935,000 | UFA |
||||||||
Nick Leddy | 32 | D | $5,500,000 | UFA |
||||||||
Noah Dobson | 23 | D | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | RFA |
|||||
Filip Chytil | 23 | C | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
|||||
Jesperi Kotkaniemi | 23 | C | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
||||||
Marcus Pettersson | 27 | D | $873,584 | $873,584 | $873,584 | UFA |
||||||
Mikael Granlund | 31 | C/W | $9,250,000 | $9,250,000 | $9,250,000 | UFA |
||||||
Travis Hamonic | 32 | D | $4,435,143 | $4,435,143 | UFA |
|||||||
Brett Kulak | 29 | D | $2,000,000 | $2,000,000 | UFA |
|||||||
Conor Sheary | 31 | W | $3,300,000 | $3,300,000 | UFA |
|||||||
Lucas Raymond | 21 | C | $975,000 | $975,000 | RFA |
|||||||
5ebastian Aho | 27 | D | $650,000 | $650,000 | $650,000 | UFA |
||||||
Casey Cizikas | 32 | C | $3,350,000 | UFA |
||||||||
Wyatt Johnston | 20 | C | $850,000 | $850,000 | $850,000 | RFA |
||||||
Jimmy Vesey | 30 | LW | $2,275,000 | UFA |
||||||||
Ryan Poehling | 24 | C | $1,063,750 | $1,063,750 | $1,063,750 | RFA |
||||||
Boris Katchouk | 25 | LW | $625,000 | $625,000 | RFA |
|||||||
Oliver Wahlstrom | 23 | W | $605,000 | $605,000 | $605,000 | RFA |
||||||
Blade Jenkins | 23 | C/W | $803,333 | RFA |
||||||||
Ilya Sorokin | 28 | G | $2,400,000 | $2,400,000 | $2,400,000 | UFA |
||||||
Cam Talbot | 36 | G | $1,900,000 | $1,900,000 | UFA |
|||||||
Special Salary | ||||||||||||
Total | $55,030,810 | $42,167,477 | $28,932,334 | $11,240,000 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Barry Trotz | 59 | HC | $5,000,000 |
Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Alexander Alexeyev | 23 | D | $975,000 | RFA |
||||||||
Pat Maroon | 35 | LW | $990,000 | $990,000 | $990,000 | UFA |
||||||
Josh Norris | 24 | C | $715,000 | RFA |
||||||||
Simon Holmstrom | 22 | RW | $650,000 | $650,000 | RFA |
|||||||
Kieffer Bellows | 25 | LW | $605,000 | $605,000 | RFA |
|||||||
Ben Meyers | 24 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Arnaud Durandeau | 24 | LW | $605,000 | $605,000 | $605,000 | RFA |
||||||
Jesper Froden | 28 | RW | $1,000,000 | $1,000,000 | UFA |
|||||||
Cole Bardreau | 30 | C | $700,000 | UFA |
||||||||
Jeff Kubiak | 29 | C | $550,000 | UFA |
||||||||
Mason Jobst | 29 | C | $605,000 | $605,000 | UFA |
|||||||
Robin Salo | 24 | D | $1,017,500 | $1,017,500 | $1,017,500 | RFA |
||||||
John Stevens | 29 | C/W | $550,000 | UFA |
||||||||
Filip Hallander | 23 | C | $925,000 | RFA |
||||||||
Matthew Robertson | 22 | D | $925,000 | $925,000 | RFA |
|||||||
Grant Hutton | 28 | D | $665,500 | $665,500 | UFA |
|||||||
Jan Jenik | 22 | C | $875,000 | $875,000 | RFA |
|||||||
Mattias Norlinder | 23 | D | $605,000 | $605,000 | $605,000 | $605,000 | RFA |
|||||
Josh Brook | 24 | D | $605,000 | $605,000 | RFA |
|||||||
Jan Mysak | 21 | C/LW | $850,833 | RFA |
||||||||
Reece Newkirk | 22 | C/RW | $775,000 | $775,000 | RFA |
|||||||
Bode Wilde | 23 | D | $550,000 | RFA |
||||||||
Dustin Tokarski | 33 | G | $750,000 | UFA |
||||||||
Jakub Skarek | 23 | G | $605,000 | $605,000 | RFA |
|||||||
David Tendeck | 23 | G | $725,000 | RFA |
||||||||
Total | $18,468,833 | $11,178,000 | $3,867,500 | $605,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $55,030,810 |
Cap Space | $28,469,190 |
Projections | |
---|---|
Current Cash Balance | $163,916,834 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $163,916,834 |
Revenues | |
---|---|
Total Income To Date | $10,605,025 |
Avg. Income per Home Game | $2,651,256 |
Expenses | |
---|---|
Expenses Paid To Date | $ |
Approx. Daily Expenses | $ |
Attendance | |
---|---|
Home Games Played | 4 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 16,906 (93.92%) |
Arena Capacity | 18,000 |