Player Name | Age | Pos | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Alexander Edler | 36 | D | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | UFA |
|||||
Brady Skjei | 28 | D | $5,460,000 | $5,552,820 | $5,552,820 | UFA |
||||||
Adrian Kempe | 25 | C/W | $2,080,000 | $2,080,000 | $2,080,000 | $2,080,000 | RFA |
|||||
Brandon Carlo | 25 | D | $2,667,600 | $2,667,600 | $2,667,600 | $2,667,600 | RFA |
|||||
Nikita Gusev | 29 | C/W | $4,500,000 | UFA |
||||||||
Anton Stralman | 35 | D | $5,000,000 | $5,000,000 | UFA |
|||||||
Colton Sissons | 28 | C/W | $3,060,571 | $3,112,601 | $3,112,601 | UFA |
||||||
Josh Archibald | 29 | C/W | $1,695,000 | $1,695,000 | UFA |
|||||||
Marco Scandella | 32 | D | $1,120,000 | UFA |
||||||||
Luke Kunin | 24 | C/W | $2,346,000 | $2,346,000 | $2,346,000 | RFA |
||||||
Artem Anisimov | 34 | C/W | $3,750,000 | UFA |
||||||||
Brett Connolly | 30 | C/W | $1,800,000 | $1,800,000 | UFA |
|||||||
Dylan DeMelo | 29 | D | $812,500 | UFA |
||||||||
Patrik Nemeth | 30 | D | $2,587,500 | $2,587,500 | $2,587,500 | UFA |
||||||
Tomas Nosek | 29 | C/W | $1,282,500 | $1,282,500 | $1,282,500 | UFA |
||||||
Sean Kuraly | 29 | C/W | $1,453,500 | $1,453,500 | $1,453,500 | UFA |
||||||
Michael Bunting | 26 | C/W | $3,450,000 | $3,450,000 | RFA |
|||||||
Sam Gagner | 32 | C/W | $1,570,000 | $1,570,000 | $1,570,000 | $1,570,000 | UFA |
|||||
Scott Harrington | 29 | D | $1,560,000 | $1,560,000 | $1,560,000 | $1,560,000 | $1,560,000 | UFA |
||||
Jack Studnicka | 23 | C/W | $900,000 | $900,000 | RFA |
|||||||
Joel Kellman | 28 | C/W | $1,404,000 | RFA |
||||||||
Philipp Grubauer | 30 | G | $9,250,000 | $9,250,000 | $9,250,000 | $9,250,000 | $9,250,000 | UFA |
||||
Matt Murray | 28 | G | $3,510,000 | RFA |
||||||||
Special Salary | $5,242,000 | $4,242,000 | ||||||||||
Total | $76,501,171 | $56,307,521 | $43,462,521 | $27,127,600 | $10,810,000 |
Coach Name | Age | Pos | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Paul Maurice | 54 | HC | $0 |
Player Name | Age | Pos | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jacob Bryson | 24 | D | $925,000 | $906,949 | $906,949 | RFA |
||||||
Dominic Turgeon | 26 | C/W | $780,000 | $780,000 | $780,000 | RFA |
||||||
Scott Sabourin | 29 | C/W | $784,000 | UFA |
||||||||
Sean Malone | 27 | C/W | $780,000 | RFA |
||||||||
Adam Ruzicka | 23 | C/W | $900,000 | $900,000 | RFA |
|||||||
Jayden Halbgewachs | 25 | C/W | $754,000 | $754,000 | $754,000 | $754,000 | RFA |
|||||
Kyle Burroughs | 26 | D | $728,000 | $728,000 | $728,000 | RFA |
||||||
Nikita Okhotiuk | 21 | D | $900,000 | $900,000 | $900,000 | RFA |
||||||
Zachary Gallant | 23 | C/W | $900,000 | $900,000 | RFA |
|||||||
Matthew Villalta | 23 | G | $900,000 | $900,000 | RFA |
|||||||
Total | $8,351,000 | $6,768,949 | $4,068,949 | $754,000 |
Salary Cap | |
---|---|
Salary Cap | $81,500,000 |
Current Payroll | $76,501,171 |
Cap Space | $4,998,829 |
Projections | |
---|---|
Current Cash Balance | $16,159,699 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $16,159,699 |
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 |