Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Dougie Hamilton | 33 | D | $5,847,750 | UFA |
||||||||
Shane Pinto | 25 | C/W | $750,000 | $750,000 | $750,000 | $750,000 | RFA |
|||||
Anthony Mantha | 31 | C/W | $3,160,000 | $3,160,000 | $3,160,000 | UFA |
||||||
Jordan Martinook | 33 | C/W | $2,968,000 | $2,968,000 | UFA |
|||||||
Marcus Foligno | 34 | C/W | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA |
|||||
Chris Tanev | 36 | D | $6,000,000 | $6,000,000 | UFA |
|||||||
Ilya Mikheyev | 31 | C/W | $5,367,500 | $5,367,500 | $5,367,500 | UFA |
||||||
Andre Burakovsky | 31 | C/W | $5,435,000 | $5,435,000 | UFA |
|||||||
Connor Murphy | 33 | D | $3,915,450 | UFA |
||||||||
TJ Brodie | 36 | D | $3,780,000 | $3,780,000 | UFA |
|||||||
Nico Sturm | 31 | C/W | $2,113,333 | UFA |
||||||||
Cam Atkinson | 37 | C/W | $5,875,000 | UFA |
||||||||
Olle Lycksell | 26 | C/W | $1,377,000 | RFA |
||||||||
Tyler Kleven | 24 | D | $925,000 | $925,000 | RFA |
|||||||
Andreas Englund | 30 | D | $872,955 | $872,955 | UFA |
|||||||
Brendan Brisson | 24 | C/W | $925,000 | RFA |
||||||||
Nikolas Matinpalo | 27 | D | $1,500,000 | $1,500,000 | $1,500,000 | UFA |
||||||
Zack Ostapchuk | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Frederic Brunet | 22 | D | $925,000 | $925,000 | RFA |
|||||||
Nikita Prishchepov | 22 | C/W | $1,600,000 | RFA |
||||||||
Eric Comrie | 30 | G | $7,000,000 | UFA |
||||||||
Kaapo Kahkonen | 29 | G | $2,900,000 | $2,900,000 | $2,900,000 | $2,900,000 | UFA |
|||||
Special Salary | $6,060,000 | $6,060,000 | ||||||||||
Total | $74,221,988 | $39,508,455 | $17,677,500 | $7,650,000 |
Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Luke Richardson | 56 | HC | $0 | $0 | $0 | $0 |
Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Bradly Nadeau | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
Liam Ohgren | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
Isaiah George | 22 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
Nikita Grebenkin | 23 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
Otto Stenberg | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
Corson Ceulemans | 23 | D | $925,000 | RFA |
||||||||
Jorian Donovan | 22 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
Akira Schmid | 26 | G | $803,250 | RFA |
||||||||
Total | $7,428,250 | $5,700,000 | $5,700,000 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $74,221,988 |
Cap Space | $13,778,012 |
Projections | |
---|---|
Current Cash Balance | $22,416,935 |
Projected Expenses | - $67,806,910 |
Projected Revenues | $88,088,800 |
Projected Cash Balance | $42,698,825 |
Revenues | |
---|---|
Total Income To Date | $2,202,220 |
Avg. Income per Home Game | $2,202,220 |
Expenses | |
---|---|
Expenses Paid To Date | $345,330 |
Approx. Daily Expenses | $355,010 |
Attendance | |
---|---|
Home Games Played | 1 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |