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 |
|||||||
Kevin Hayes | 32 | C/W | $4,480,000 | $4,480,000 | $4,480,000 | UFA |
||||||
Mark Giordano | 40 | D | $6,000,000 | UFA |
||||||||
Erik Johnson | 36 | D | $4,800,000 | $4,800,000 | UFA |
|||||||
Derek Grant | 34 | C/W | $2,666,667 | 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 |
|||||
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 | RFA |
||||||||
Austin Watson | 32 | C/W | $2,400,000 | UFA |
||||||||
Derick Brassard | 36 | C/W | $2,000,000 | UFA |
||||||||
Colin Miller | 31 | D | $1,501,000 | $1,501,000 | $1,501,000 | UFA |
||||||
Jordan Martinook | 31 | C/W | $2,052,000 | UFA |
||||||||
Riley Nash | 35 | C/W | $750,000 | UFA |
||||||||
Kent Johnson | 21 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Brendan Gallagher | 32 | C/W | $4,200,000 | $4,200,000 | UFA |
|||||||
Michael Stone | 34 | D | $750,000 | UFA |
||||||||
Ben Hutton | 31 | D | $750,000 | UFA |
||||||||
Parker Kelly | 25 | C/W | $1,515,000 | RFA |
||||||||
Radim Simek | 31 | D | $2,237,500 | $2,237,500 | UFA |
|||||||
Stuart Skinner | 25 | G | $757,500 | RFA |
||||||||
David Rittich | 31 | G | $3,000,000 | UFA |
||||||||
Special Salary | $6,833,334 | $6,833,334 | $2,333,334 | |||||||||
Total | $72,819,576 | $35,723,275 | $9,538,900 | $1,130,000 |
Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Gavin Bayreuther | 30 | D | $750,000 | UFA |
||||||||
Jordan Spence | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Ridly Greig | 21 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Cam Dineen | 26 | D | $772,500 | $772,500 | RFA |
|||||||
Semyon Der-Arguchintsev | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Adam Brooks | 28 | C/W | $754,000 | 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 |
||||||
Louis Domingue | 32 | G | $750,000 | UFA |
||||||||
Total | $8,431,500 | $6,177,500 | $2,630,000 | $780,000 |
Salary Cap | |
---|---|
Salary Cap | $82,500,000 |
Current Payroll | $72,819,576 |
Cap Space | $9,680,424 |
Projections | |
---|---|
Current Cash Balance | $17,502,077 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $17,502,077 |
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 |