Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Rasmus Ristolainen | 30 | D | $5,278,500 | $5,278,500 | $5,278,500 | UFA |
||||||
Tomas Tatar | 34 | C/W | $4,213,333 | $4,213,333 | $4,213,333 | UFA |
||||||
Jesperi Kotkaniemi | 24 | C/W | $5,191,046 | $5,191,046 | $5,191,046 | $5,191,046 | RFA |
|||||
Nils Hoglander | 24 | C/W | $1,029,600 | $1,029,600 | $1,029,600 | $1,029,600 | $1,029,600 | RFA |
||||
Erik Johnson | 37 | D | $4,800,000 | UFA |
||||||||
Denis Gurianov | 28 | C/W | $2,652,000 | RFA |
||||||||
Dominik Kubalik | 29 | C/W | $3,559,500 | $3,559,500 | $3,559,500 | $3,559,500 | $3,559,500 | UFA |
||||
Philip Tomasino | 23 | C/W | $925,000 | $858,000 | $858,000 | $858,000 | $858,000 | $858,000 | RFA |
|||
Ethan Bear | 28 | D | $1,872,000 | RFA |
||||||||
Josh Doan | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Chris Tierney | 31 | C/W | $3,955,000 | $3,955,000 | $3,955,000 | UFA |
||||||
Adam Gaudette | 28 | C/W | $2,000,000 | RFA |
||||||||
Jesse Puljujarvi | 27 | C/W | $2,552,998 | RFA |
||||||||
Dylan Holloway | 23 | C/W | $925,000 | $2,382,075 | $2,382,075 | $2,382,075 | $2,382,075 | $2,382,075 | RFA |
|||
Henry Thrun | 24 | D | $925,000 | $925,000 | RFA |
|||||||
Louie Belpedio | 29 | D | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | UFA |
|||||
Alex Laferriere | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Maksymilian Szuber | 22 | D | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | RFA |
||||
Chase Wheatcroft | 23 | C/W | $1,505,000 | $1,505,000 | $1,505,000 | $1,505,000 | $1,505,000 | RFA |
||||
Jake Allen | 34 | G | $5,280,000 | $5,280,000 | $5,280,000 | $5,280,000 | $5,280,000 | $5,280,000 | UFA |
|||
Cayden Primeau | 25 | G | $916,700 | $916,700 | $916,700 | RFA |
||||||
Arturs Silovs | 24 | G | $786,111 | $875,500 | $875,500 | $875,500 | RFA |
|||||
Special Salary | $12,525,000 | $4,719,000 | ||||||||||
Total | $67,242,788 | $40,819,254 | $38,044,254 | $23,680,721 | $16,114,175 | $8,520,075 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jim Montgomery | 55 | HC | $0 | $0 | $0 | $0 | $0 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jordan Harris | 24 | D | $925,000 | $1,442,000 | $1,442,000 | $1,442,000 | RFA |
|||||
Jackson LaCombe | 24 | D | $925,000 | $925,000 | RFA |
|||||||
Jacob Bernard-Docker | 25 | D | $925,000 | $829,150 | $829,150 | RFA |
||||||
Hendrix Lapierre | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Mason Shaw | 26 | C/W | $790,500 | RFA |
||||||||
Pavol Regenda | 25 | C/W | $863,550 | RFA |
||||||||
Brett Murray | 26 | C/W | $790,500 | RFA |
||||||||
Tristen Nielsen | 25 | C/W | $878,700 | RFA |
||||||||
Aatu Raty | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
Kyle McDonald | 23 | C/W | $750,000 | RFA |
||||||||
Zack Bolduc | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Milos Kelemen | 25 | C/W | $825,675 | RFA |
||||||||
Ben King | 23 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Max Sasson | 24 | C/W | $850,000 | $887,400 | $887,400 | RFA |
||||||
Clay Stevenson | 26 | G | $1,501,000 | $1,501,000 | $1,501,000 | $1,501,000 | $1,501,000 | UFA |
||||
Total | $13,724,925 | $9,284,550 | $6,509,550 | $2,943,000 | $1,501,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $67,242,788 |
Cap Space | $16,257,212 |
Projections | |
---|---|
Current Cash Balance | $23,796,466 |
Projected Expenses | - $25,078,944 |
Projected Revenues | $35,971,450 |
Projected Cash Balance | $34,688,972 |
Revenues | |
---|---|
Total Income To Date | $45,963,520 |
Avg. Income per Home Game | $1,998,413 |
Expenses | |
---|---|
Expenses Paid To Date | $28,738,316 |
Approx. Daily Expenses | $284,988 |
Attendance | |
---|---|
Home Games Played | 23 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |