Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Robert Thomas | 24 | C | $3,000,000 | $3,000,000 | RFA |
|||||||
Jordan Kyrou | 25 | C | $660,000 | $660,000 | RFA |
|||||||
Gustav Forsling | 27 | D | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
Anthony Mantha | 28 | W | $3,795,000 | $3,795,000 | $3,795,000 | $3,795,000 | UFA |
|||||
Dakota Joshua | 27 | C | $605,000 | RFA |
||||||||
Jake Neighbours | 21 | LW | $850,000 | $850,000 | RFA |
|||||||
Darren Raddysh | 27 | D | $1,499,999 | $1,499,999 | UFA |
|||||||
Ivan Barbashev | 27 | C | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
Jake Walman | 27 | D | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
Jeff Petry | 35 | D | $6,600,000 | $6,600,000 | $6,600,000 | UFA |
||||||
Alex Iafallo | 29 | C/LW | $2,788,750 | $2,788,750 | $2,788,750 | UFA |
||||||
Niko Mikkola | 27 | D | $968,300 | $968,300 | $968,300 | $968,300 | UFA |
|||||
Dmitry Kulikov | 32 | D | $1,499,999 | $1,499,999 | UFA |
|||||||
Ryan Donato | 27 | C/W | $2,185,000 | $2,185,000 | UFA |
|||||||
Sam Carrick | 31 | C | $1,000,000 | $1,000,000 | $1,000,000 | UFA |
||||||
Dante Fabbro | 25 | D | $1,063,750 | $1,063,750 | $1,063,750 | $1,063,750 | UFA |
|||||
Ryan Carpenter | 32 | C/RW | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA |
|||||
Alexey Toropchenko | 24 | RW | $750,000 | RFA |
||||||||
Matt Martin | 34 | LW | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA |
|||||
Mike Hoffman | 33 | C/W | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA |
|||||
Oskar Sundqvist | 29 | C/RW | $3,162,500 | UFA |
||||||||
Andrew Agozzino | 32 | LW | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA |
|||||
Joel Hofer | 23 | G | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
|||||
Ville Husso | 28 | G | $805,000 | $805,000 | $805,000 | $805,000 | UFA |
|||||
Special Salary | ||||||||||||
Total | $68,733,298 | $64,215,798 | $54,520,800 | $36,132,050 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Craig Berube | 57 | HC | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Klim Kostin | 24 | C | $750,000 | RFA |
||||||||
Scott Perunovich | 25 | D | $750,000 | RFA |
||||||||
Nathan Walker | 29 | LW | $770,000 | UFA |
||||||||
Alex Belzile | 31 | C/RW | $550,000 | UFA |
||||||||
Sammy Blais | 27 | LW | $935,000 | $935,000 | UFA |
|||||||
Sheldon Dries | 29 | C | $1,000,000 | $1,000,000 | $1,000,000 | UFA |
||||||
Tyler Tucker | 23 | D | $884,183 | $884,183 | $884,183 | $884,183 | RFA |
|||||
Riley Nash | 34 | C/W | $1,000,000 | $1,000,000 | $1,000,000 | UFA |
||||||
Dominik Shine | 30 | RW | $750,000 | $750,000 | $750,000 | $750,000 | UFA |
|||||
Hugh McGing | 25 | C | $972,125 | $972,125 | $972,125 | RFA |
||||||
Austin Poganski | 27 | RW | $824,000 | $824,000 | UFA |
|||||||
Gabriel Dumont | 32 | C | $1,499,000 | $1,499,000 | UFA |
|||||||
Josh Currie | 30 | C/RW | $750,000 | $750,000 | $750,000 | $750,000 | UFA |
|||||
Matt Irwin | 35 | D | $1,499,999 | $1,499,999 | UFA |
|||||||
Tyler Wotherspoon | 30 | D | $750,000 | $750,000 | $750,000 | $750,000 | UFA |
|||||
Gustav Olofsson | 28 | D | $750,000 | $750,000 | $750,000 | $750,000 | UFA |
|||||
Nikita Alexandrov | 22 | C | $913,913 | $913,913 | $913,913 | $913,913 | RFA |
|||||
Nolan Stevens | 27 | C | $770,000 | $770,000 | $770,000 | UFA |
||||||
Tanner Kaspick | 25 | C | $605,000 | $605,000 | RFA |
|||||||
Brendan Perlini | 27 | W | $750,000 | $750,000 | $750,000 | $750,000 | UFA |
|||||
Riley Stillman | 25 | D | $605,000 | $605,000 | $605,000 | $605,000 | UFA |
|||||
Brendan Warren | 26 | LW | $632,500 | $632,500 | $632,500 | UFA |
||||||
Mitch Reinke | 27 | D | $825,000 | $825,000 | $825,000 | $825,000 | UFA |
|||||
Evan Polei | 27 | LW | $605,000 | $605,000 | $605,000 | $605,000 | UFA |
|||||
Lukas Svejkovsky | 21 | RW | $1,700,000 | $1,700,000 | $1,700,000 | $1,700,000 | RFA |
|||||
Vadim Zherenko | 22 | G | $825,000 | $825,000 | $825,000 | $825,000 | RFA |
|||||
Colten Ellis | 22 | G | $650,000 | $650,000 | $650,000 | RFA |
||||||
Evan Fitzpatrick | 25 | G | $605,000 | RFA |
||||||||
Total | $23,920,720 | $20,495,720 | $15,132,721 | $10,108,096 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $68,733,298 |
Cap Space | $19,266,702 |
Projections | |
---|---|
Current Cash Balance | $80,728,511 |
Projected Expenses | - $51,900,640 |
Projected Revenues | $77,147,239 |
Projected Cash Balance | $105,975,110 |
Revenues | |
---|---|
Total Income To Date | $24,886,206 |
Avg. Income per Home Game | $2,488,620 |
Expenses | |
---|---|
Expenses Paid To Date | $16,648,296 |
Approx. Daily Expenses | $350,680 |
Attendance | |
---|---|
Home Games Played | 10 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 15,938 (88.54%) |
Arena Capacity | 18,000 |