Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Reilly Smith | 34 | C/W | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 | UFA |
|||
Alex Iafallo | 31 | C/W | $2,509,875 | $2,509,875 | UFA |
|||||||
Trevor Zegras | 24 | C/W | $5,175,000 | $5,227,500 | RFA |
|||||||
John Klingberg | 32 | D | $4,574,700 | UFA |
||||||||
Nino Niederreiter | 32 | C/W | $5,400,000 | $5,400,000 | UFA |
|||||||
Conor Garland | 29 | C/W | $3,480,000 | $3,480,000 | $3,480,000 | $3,480,000 | $3,480,000 | $3,480,000 | UFA |
|||
Brian Dumoulin | 33 | D | $7,000,000 | $7,000,000 | UFA |
|||||||
Nick Jensen | 34 | D | $4,715,000 | $4,715,000 | $4,715,000 | UFA |
||||||
Tyler Myers | 35 | D | $2,700,000 | $2,700,000 | UFA |
|||||||
Robby Fabbri | 29 | C/W | $4,068,000 | $4,068,000 | $4,068,000 | $4,068,000 | $4,068,000 | UFA |
||||
Oskar Sundqvist | 31 | C/W | $2,190,000 | $2,190,000 | $2,190,000 | UFA |
||||||
Mark Jankowski | 30 | C/W | $1,622,673 | $1,622,673 | $1,622,673 | UFA |
||||||
Ilya Lyubushkin | 31 | D | $1,560,000 | $1,560,000 | $1,560,000 | $1,560,000 | UFA |
|||||
Ryan McLeod | 25 | C/W | $746,928 | $746,928 | $746,928 | $746,928 | RFA |
|||||
Ty Dellandrea | 24 | C/W | $834,300 | $834,300 | $834,300 | $834,300 | RFA |
|||||
Tanner Jeannot | 28 | C/W | $3,950,000 | RFA |
||||||||
Dante Fabbro | 27 | D | $2,246,400 | $2,246,400 | RFA |
|||||||
Will Borgen | 28 | D | $2,527,200 | $3,700,000 | $3,700,000 | $3,700,000 | $3,700,000 | $3,700,000 | UFA |
|||
Connor Zary | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Anthony Stolarz | 31 | G | $1,092,500 | $1,092,500 | UFA |
|||||||
Jake Allen | 34 | G | $5,280,000 | $5,280,000 | $5,280,000 | $5,280,000 | $5,280,000 | $5,280,000 | UFA |
|||
Casey DeSmith | 33 | G | $1,960,000 | $1,960,000 | $1,960,000 | UFA |
||||||
Special Salary | $4,268,834 | |||||||||||
Total | $73,626,410 | $62,058,176 | $34,956,901 | $24,469,228 | $21,328,000 | $17,260,000 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Lane Lambert | 60 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jeremy Lauzon | 28 | D | $936,000 | $2,300,000 | $2,300,000 | $2,300,000 | $2,300,000 | UFA |
||||
Carson Soucy | 30 | D | $847,500 | UFA |
||||||||
Noah Juulsen | 28 | D | $725,400 | $883,500 | $883,500 | $883,500 | UFA |
|||||
Parker Wotherspoon | 27 | D | $1,499,999 | $832,000 | RFA |
|||||||
Liam Foudy | 25 | C/W | $713,700 | $713,700 | $713,700 | $713,700 | RFA |
|||||
Will Cuylle | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Brendan Brisson | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Samu Tuomaala | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Declan Carlile | 25 | D | $863,550 | $806,000 | $806,000 | $806,000 | RFA |
|||||
Samuel Helenius | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Artem Grushnikov | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Eemil Viro | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Dylan Garand | 23 | G | $925,000 | $925,000 | RFA |
|||||||
Keith Petruzzelli | 26 | G | $765,180 | $765,180 | $765,180 | RFA |
||||||
Total | $12,826,329 | $12,775,380 | $8,243,380 | $4,703,200 | $2,300,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $73,626,410 |
Cap Space | $9,873,590 |
Projections | |
---|---|
Current Cash Balance | $28,044,778 |
Projected Expenses | - $5,779,792 |
Projected Revenues | $8,222,545 |
Projected Cash Balance | $30,487,531 |
Revenues | |
---|---|
Total Income To Date | $76,058,540 |
Avg. Income per Home Game | $2,055,636 |
Expenses | |
---|---|
Expenses Paid To Date | $73,279,820 |
Approx. Daily Expenses | $361,237 |
Attendance | |
---|---|
Home Games Played | 37 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |