Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Erik Karlsson | 34 | D | $14,000,000 | $14,000,000 | $14,000,000 | UFA |
||||||
Tanner Pearson | 31 | C/W | $3,813,750 | $3,813,750 | $3,813,750 | UFA |
||||||
Jesse Puljujarvi | 26 | C/W | $2,754,000 | $2,552,998 | RFA |
|||||||
Derek Ryan | 37 | C/W | $1,710,000 | UFA |
||||||||
Denis Gurianov | 27 | C/W | $2,652,000 | $2,652,000 | RFA |
|||||||
Brendan Gallagher | 32 | C/W | $4,200,000 | $4,200,000 | UFA |
|||||||
Caleb Jones | 27 | D | $884,000 | $884,000 | RFA |
|||||||
Dysin Mayo | 27 | D | $889,200 | $889,200 | RFA |
|||||||
Oliver Wahlstrom | 24 | C/W | $900,000 | $842,400 | $842,400 | $842,400 | $842,400 | RFA |
||||
Nick Cousins | 30 | C/W | $1,614,600 | $1,614,600 | $1,614,600 | UFA |
||||||
Zack MacEwen | 27 | C/W | $750,000 | $957,375 | $957,375 | $957,375 | $957,375 | $957,375 | UFA |
|||
Adam Gaudette | 27 | C/W | $2,000,000 | $2,000,000 | RFA |
|||||||
Max Comtois | 25 | C/W | $1,852,088 | RFA |
||||||||
Nils Aman | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Cam Dineen | 26 | D | $772,500 | $772,500 | RFA |
|||||||
Lassi Thomson | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Tyler Benson | 26 | C/W | $772,500 | $772,500 | RFA |
|||||||
Markus Niemelainen | 26 | D | $833,850 | RFA |
||||||||
Louie Belpedio | 28 | D | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | UFA |
||||
Chris Driedger | 30 | G | $1,500,000 | $1,500,000 | $1,500,000 | UFA |
||||||
Malcolm Subban | 30 | G | $1,000,000 | UFA |
||||||||
Eetu Makiniemi | 25 | G | $925,000 | RFA |
||||||||
Special Salary | $12,105,150 | $9,000,150 | $3,000,150 | |||||||||
Total | $60,642,138 | $40,801,323 | $24,228,125 | $3,299,775 | $3,299,775 | $957,375 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Spencer Carbery | 42 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Isaac Ratcliffe | 25 | C/W | $821,888 | $779,633 | $779,633 | $779,633 | RFA |
|||||
William Lagesson | 28 | D | $754,000 | RFA |
||||||||
Josiah Slavin | 25 | C/W | $850,925 | RFA |
||||||||
Alex Turcotte | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Jakub Galvas | 25 | D | $925,000 | RFA |
||||||||
Lucas Edmonds | 23 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Shane Gersich | 27 | C/W | $772,500 | RFA |
||||||||
Ville Petman | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Philip Kemp | 25 | D | $1,363,500 | $772,667 | $772,667 | $772,667 | RFA |
|||||
Wyatte Wylie | 24 | D | $900,000 | RFA |
||||||||
Cayden Primeau | 24 | G | $916,700 | $916,700 | $916,700 | $916,700 | RFA |
|||||
Total | $10,079,513 | $5,244,000 | $3,394,000 | $2,469,000 |
Salary Cap | |
---|---|
Salary Cap | $82,500,000 |
Current Payroll | $60,642,138 |
Cap Space | $21,857,862 |
Projections | |
---|---|
Current Cash Balance | $67,750,729 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $67,750,729 |
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 |