Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
David Perron | 36 | C/W | $8,000,000 | $8,000,000 | UFA |
|||||||
Mike Matheson | 30 | D | $9,500,000 | $9,500,000 | UFA |
|||||||
Kevin Hayes | 32 | C/W | $4,480,000 | $4,480,000 | $4,480,000 | UFA |
||||||
Jakob Silfverberg | 33 | C/W | $6,946,875 | $6,946,875 | UFA |
|||||||
Evan Rodrigues | 30 | C/W | $1,130,000 | $1,130,000 | $1,130,000 | $1,130,000 | UFA |
|||||
Anton Stralman | 37 | D | $1,800,000 | $1,800,000 | UFA |
|||||||
Erik Gudbranson | 32 | D | $3,864,000 | $3,864,000 | UFA |
|||||||
Luke Glendening | 35 | C/W | $2,896,667 | $2,896,667 | UFA |
|||||||
Nick Bjugstad | 31 | C/W | $5,141,400 | UFA |
||||||||
Tyler Johnson | 33 | C/W | $1,502,900 | $1,502,900 | $1,502,900 | UFA |
||||||
Jason Dickinson | 28 | C/W | $2,480,400 | $4,322,250 | $4,322,250 | UFA |
||||||
Austin Watson | 32 | C/W | $2,400,000 | UFA |
||||||||
Riley Nash | 35 | C/W | $750,000 | UFA |
||||||||
Kent Johnson | 21 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Erik Brannstrom | 24 | D | $936,000 | $936,000 | $936,000 | $936,000 | $936,000 | RFA |
||||
Gavin Bayreuther | 30 | D | $750,000 | UFA |
||||||||
Kyle Burroughs | 28 | D | $728,000 | $1,118,700 | $1,118,700 | $1,118,700 | $1,118,700 | $1,118,700 | UFA |
|||
Parker Kelly | 25 | C/W | $1,515,000 | $1,404,405 | $1,404,405 | RFA |
||||||
Jordan Spence | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Ridly Greig | 21 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Stuart Skinner | 25 | G | $757,500 | $2,644,200 | $2,644,200 | $2,644,200 | $2,644,200 | $2,644,200 | UFA |
|||
David Rittich | 31 | G | $3,000,000 | UFA |
||||||||
Louis Domingue | 32 | G | $750,000 | UFA |
||||||||
Special Salary | $9,833,334 | $6,833,334 | $2,333,334 | |||||||||
Total | $73,989,076 | $53,320,997 | $19,388,455 | $5,828,900 | $4,698,900 | $3,762,900 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Bob Boughner | 52 | HC | $0 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jordan Martinook | 31 | C/W | $2,052,000 | UFA |
||||||||
Victor Soderstrom | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Angus Crookshank | 24 | C/W | $925,000 | $855,100 | $855,100 | RFA |
||||||
Semyon Der-Arguchintsev | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Adam Brooks | 28 | C/W | $754,000 | RFA |
||||||||
Parker Wotherspoon | 26 | D | $750,000 | RFA |
||||||||
Vladislav Kolyachonok | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Nick Caamano | 25 | C/W | $780,000 | $780,000 | $780,000 | $780,000 | RFA |
|||||
Ryker Evans | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Total | $8,961,000 | $5,335,100 | $2,560,100 | $780,000 |
Salary Cap | |
---|---|
Salary Cap | $82,500,000 |
Current Payroll | $73,989,076 |
Cap Space | $8,510,924 |
Projections | |
---|---|
Current Cash Balance | $47,043,946 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $47,043,946 |
Revenues | |
---|---|
Total Income To Date | $ |
Avg. Income per Home Game | Not Enough Data |
Expenses | |
---|---|
Expenses Paid To Date | $ |
Approx. Daily Expenses | $ |
Attendance | |
---|---|
Home Games Played | 0 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | (0.00%) |
Arena Capacity | 18,000 |