Player Name | OV | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Ryan McDonagh | 83 | 37 | D | $5,100,000 | $5,100,000 | UFA |
|||||||
Dylan Holloway | 82 | 24 | C/W | $2,382,075 | $2,382,075 | $2,382,075 | $2,382,075 | $2,382,075 | RFA |
||||
Josh Anderson | 80 | 32 | C/W | $5,880,000 | $5,880,000 | $5,880,000 | UFA |
||||||
Andrew Mangiapane | 80 | 30 | C/W | $5,950,800 | $5,950,800 | UFA |
|||||||
Rasmus Ristolainen | 79 | 31 | D | $5,278,500 | $5,278,500 | UFA |
|||||||
Nate Schmidt | 78 | 34 | D | $2,520,000 | $2,520,000 | $2,520,000 | UFA |
||||||
Jesperi Kotkaniemi | 78 | 25 | C/W | $5,191,046 | $5,191,046 | $5,191,046 | RFA |
||||||
Brock McGinn | 77 | 32 | C/W | $3,000,000 | UFA |
||||||||
Jack Johnson | 77 | 39 | D | $1,525,000 | UFA |
||||||||
Adam Gaudette | 77 | 29 | C/W | $2,280,000 | $2,280,000 | $2,280,000 | UFA |
||||||
Tomas Tatar | 76 | 35 | C/W | $4,213,333 | $4,213,333 | UFA |
|||||||
Henry Thrun | 76 | 25 | D | $925,000 | RFA |
||||||||
Conor Geekie | 76 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
Carl Grundstrom | 74 | 28 | C/W | $1,684,600 | RFA |
||||||||
Aatu Raty | 74 | 23 | C/W | $925,000 | RFA |
||||||||
Louie Belpedio | 73 | 30 | D | $1,500,000 | $1,500,000 | $1,500,000 | UFA |
||||||
Hunter McKown | 70 | 23 | C/W | $2,360,000 | RFA |
||||||||
Maksymilian Szuber | 70 | 23 | D | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | RFA |
|||||
Chase Wheatcroft | 68 | 24 | C/W | $1,505,000 | $1,505,000 | $1,505,000 | $1,505,000 | RFA |
|||||
Cayden Primeau | 80 | 26 | G | $916,700 | $916,700 | RFA |
|||||||
Clay Stevenson | 77 | 27 | G | $1,501,000 | $1,501,000 | $1,501,000 | $1,501,000 | UFA |
|||||
Special Salary | $9,594,000 | $4,875,000 | |||||||||||
Total | $66,682,054 | $46,668,454 | $25,209,121 | $6,888,075 | $2,382,075 |
Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jim Montgomery | 56 | HC | $0 | $0 | $0 | $0 |
Player Name | OV | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Alex Laferriere | 79 | 24 | C/W | $925,000 | RFA |
||||||||
Philip Tomasino | 78 | 24 | C/W | $858,000 | $858,000 | $858,000 | $858,000 | $858,000 | RFA |
||||
Jacob Bernard-Docker | 77 | 26 | D | $829,150 | $829,150 | RFA |
|||||||
Hendrix Lapierre | 76 | 24 | C/W | $925,000 | RFA |
||||||||
Fedor Svechkov | 76 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Lukas Reichel | 75 | 24 | C/W | $1,162,000 | $1,162,000 | RFA |
|||||||
Jack Thompson | 75 | 24 | D | $828,333 | RFA |
||||||||
Jayden Struble | 75 | 24 | D | $925,000 | RFA |
||||||||
Jackson Blake | 75 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
Max Sasson | 74 | 25 | C/W | $887,400 | $887,400 | RFA |
|||||||
Tristan Broz | 71 | 23 | C/W | $950,000 | $950,000 | RFA |
|||||||
Ben King | 70 | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Nathan Legare | 69 | 25 | C/W | $806,000 | $806,000 | $806,000 | $806,000 | RFA |
|||||
Sandis Vilmanis | 68 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
Jakub Dobes | 78 | 25 | G | $925,000 | RFA |
||||||||
Arturs Silovs | 76 | 25 | G | $875,500 | $875,500 | $875,500 | RFA |
||||||
Total | $14,646,383 | $10,118,050 | $4,439,500 | $1,664,000 | $858,000 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $66,682,054 |
Cap Space | $21,317,946 |
Projections | |
---|---|
Current Cash Balance | $20,912,924 |
Projected Expenses | - $52,925,452 |
Projected Revenues | $85,886,580 |
Projected Cash Balance | $53,874,052 |
Revenues | |
---|---|
Total Income To Date | $4,404,440 |
Avg. Income per Home Game | $2,202,220 |
Expenses | |
---|---|
Expenses Paid To Date | $4,219,278 |
Approx. Daily Expenses | $297,334 |
Attendance | |
---|---|
Home Games Played | 2 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |