Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Scott Laughton | 30 | C/W | $9,880,000 | $9,880,000 | $9,880,000 | $9,880,000 | $9,880,000 | $9,880,000 | UFA |
|||
Torey Krug | 33 | D | $6,004,000 | $6,004,000 | $6,004,000 | UFA |
||||||
Victor Olofsson | 28 | C/W | $3,172,000 | $4,788,000 | UFA |
|||||||
Alexander Edler | 38 | D | $10,000,000 | $10,000,000 | UFA |
|||||||
Nate Schmidt | 32 | D | $6,100,000 | $6,100,000 | UFA |
|||||||
Kevin Labanc | 28 | C/W | $936,000 | RFA |
||||||||
Dillon Dube | 25 | C/W | $2,090,700 | RFA |
||||||||
Blake Lizotte | 26 | C/W | $3,187,500 | $3,187,500 | RFA |
|||||||
Dante Fabbro | 26 | D | $2,246,400 | $2,246,400 | $2,246,400 | RFA |
||||||
Morgan Frost | 25 | C/W | $824,000 | $824,000 | $824,000 | RFA |
||||||
Marcus Pettersson | 28 | D | $3,767,564 | $4,057,376 | UFA |
|||||||
Fabian Zetterlund | 24 | C/W | $702,000 | $702,000 | $702,000 | $702,000 | $702,000 | RFA |
||||
Dakota Joshua | 28 | C/W | $932,250 | $932,250 | $932,250 | UFA |
||||||
Drew O'Connor | 26 | C/W | $780,000 | $780,000 | $780,000 | RFA |
||||||
Lukas Reichel | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
Miles Wood | 28 | C/W | $2,574,000 | RFA |
||||||||
Riley Stillman | 26 | D | $1,263,600 | $1,263,600 | $1,263,600 | RFA |
||||||
Calen Addison | 24 | D | $900,000 | RFA |
||||||||
Alexander Alexeyev | 24 | D | $871,966 | $871,966 | RFA |
|||||||
Alexander Holtz | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
John Leonard | 25 | C/W | $772,500 | $772,500 | $772,500 | RFA |
||||||
Matt Murray | 30 | G | $3,555,000 | $3,555,000 | $3,555,000 | UFA |
||||||
Dustin Wolf | 23 | G | $925,000 | $925,000 | RFA |
|||||||
Jonas Johansson | 28 | G | $780,000 | $781,200 | UFA |
|||||||
Special Salary | $2,401,250 | |||||||||||
Total | $68,753,230 | $59,520,792 | $27,884,750 | $10,582,000 | $10,582,000 | $9,880,000 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Derek Lalonde | 51 | HC | $0 | $0 | $0 | $0 |
Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Radim Simek | 31 | D | $2,237,500 | $2,237,500 | UFA |
|||||||
Spencer Stastney | 24 | D | $925,000 | $925,000 | RFA |
|||||||
Kyle Capobianco | 26 | D | $793,000 | $793,000 | $793,000 | RFA |
||||||
Marc McLaughlin | 24 | C | $892,588 | $892,588 | RFA |
|||||||
Tristen Robins | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Cross Hanas | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Martin Chromiak | 21 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Justin Sourdif | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
David Farrance | 25 | D | $925,000 | RFA |
||||||||
John Ludvig | 23 | D | $900,000 | RFA |
||||||||
Total | $10,373,088 | $8,548,088 | $4,493,000 |
Salary Cap | |
---|---|
Salary Cap | $82,500,000 |
Current Payroll | $68,753,230 |
Cap Space | $13,746,770 |
Projections | |
---|---|
Current Cash Balance | $27,949,962 |
Projected Expenses | - $343,793 |
Projected Revenues | $ |
Projected Cash Balance | $27,606,169 |
Revenues | |
---|---|
Total Income To Date | $76,705,200 |
Avg. Income per Home Game | $1,870,858 |
Expenses | |
---|---|
Expenses Paid To Date | $63,775,995 |
Approx. Daily Expenses | $343,793 |
Attendance | |
---|---|
Home Games Played | 41 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |