Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Mikko Rantanen | 27 | C/W | $8,658,000 | $8,658,000 | RFA |
|||||||
Elias Pettersson | 25 | C/W | $6,884,000 | $6,884,000 | $6,884,000 | $6,884,000 | RFA |
|||||
Sebastian Aho | 26 | C/W | $7,847,620 | $7,847,620 | RFA |
|||||||
Jesper Bratt | 25 | C/W | $2,549,250 | $2,549,250 | $2,549,250 | RFA |
||||||
Rickard Rakell | 31 | C/W | $3,922,075 | $3,922,075 | UFA |
|||||||
Brandon Tanev | 32 | C/W | $8,150,000 | $8,150,000 | UFA |
|||||||
Gustav Nyquist | 34 | C/W | $3,048,700 | UFA |
||||||||
Yegor Sharangovich | 26 | C/W | $2,060,000 | $2,060,000 | $2,060,000 | $2,060,000 | $2,060,000 | UFA |
||||
Mason Marchment | 29 | C/W | $904,000 | $904,000 | UFA |
|||||||
Blake Coleman | 32 | C/W | $1,863,000 | UFA |
||||||||
John Marino | 27 | D | $4,118,490 | $4,118,490 | RFA |
|||||||
Anthony Mantha | 29 | C/W | $5,745,600 | UFA |
||||||||
Jake McCabe | 30 | D | $4,150,000 | $4,150,000 | $4,150,000 | UFA |
||||||
Joel Farabee | 24 | C/W | $4,590,000 | $4,590,000 | $4,590,000 | RFA |
||||||
Martin Fehervary | 24 | D | $799,584 | $799,584 | RFA |
|||||||
Mikey Anderson | 25 | D | $927,000 | $927,000 | $927,000 | RFA |
||||||
Owen Power | 21 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Brett Kulak | 30 | D | $1,500,000 | $1,500,000 | UFA |
|||||||
Braden Schneider | 22 | D | $925,000 | $925,000 | RFA |
|||||||
Noah Gregor | 25 | C/W | $978,500 | $978,500 | $978,500 | RFA |
||||||
John Gibson | 30 | G | $6,510,000 | $6,510,000 | $6,510,000 | $6,510,000 | UFA |
|||||
Logan Thompson | 27 | G | $2,100,000 | $1,984,000 | RFA |
|||||||
Special Salary | $2,700,000 | |||||||||||
Total | $81,855,819 | $68,382,519 | $29,573,750 | $15,454,000 | $2,060,000 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Don Granato | 56 | HC | $0 | $0 | $0 | $0 |
Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Egor Zamula | 24 | D | $900,000 | $806,000 | $806,000 | $806,000 | $806,000 | RFA |
||||
Alex Vlasic | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Thomas Harley | 22 | D | $925,000 | $925,000 | RFA |
|||||||
Jack Rathbone | 25 | D | $875,500 | $875,500 | $875,500 | RFA |
||||||
Elliot Desnoyers | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Ty Tullio | 22 | RW | $925,000 | $925,000 | $925,000 | RFA |
||||||
Zayde Wisdom | 21 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Felix Sandstrom | 27 | G | $780,000 | $780,000 | RFA |
|||||||
Lukas Dostal | 24 | G | $900,000 | $845,000 | $845,000 | $845,000 | $845,000 | RFA |
||||
Devon Levi | 22 | G | $925,000 | $925,000 | $925,000 | RFA |
||||||
Vadim Zherenko | 23 | G | $925,000 | $925,000 | $925,000 | RFA |
||||||
Total | $9,930,500 | $9,781,500 | $7,151,500 | $1,651,000 | $1,651,000 |
Salary Cap | |
---|---|
Salary Cap | $82,500,000 |
Current Payroll | $81,855,819 |
Cap Space | $644,181 |
Projections | |
---|---|
Current Cash Balance | $60,673,154 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $60,673,154 |
Revenues | |
---|---|
Total Income To Date | $4,291,200 |
Avg. Income per Home Game | $2,145,600 |
Expenses | |
---|---|
Expenses Paid To Date | $ |
Approx. Daily Expenses | $ |
Attendance | |
---|---|
Home Games Played | 2 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |