Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Cole Caufield | 22 | RW | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
|||||
Sam Bennett | 27 | C | $2,932,500 | $2,932,500 | $2,932,500 | $2,932,500 | UFA |
|||||
K'Andre Miller | 23 | D | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
|||||
Ian Cole | 34 | D | $6,000,000 | $6,000,000 | $6,000,000 | UFA |
||||||
Patrik Laine | 25 | RW | $7,762,500 | $7,762,500 | $7,762,500 | $7,762,500 | UFA |
|||||
T.J. Oshie | 36 | RW | $5,106,009 | $5,106,009 | $5,106,009 | UFA |
||||||
Brendan Gallagher | 31 | RW | $4,312,500 | $4,312,500 | UFA |
|||||||
Jake Evans | 27 | C | $1,063,750 | $1,063,750 | UFA |
|||||||
Justin Schultz | 33 | D | $3,500,500 | $3,500,500 | $3,500,500 | UFA |
||||||
Luke Evangelista | 21 | RW | $650,000 | $650,000 | RFA |
|||||||
Jalen Chatfield | 27 | D | $841,500 | $841,500 | UFA |
|||||||
Tanner Pearson | 31 | LW | $4,312,500 | UFA |
||||||||
Tyler Motte | 28 | C/RW | $1,072,500 | $1,072,500 | UFA |
|||||||
Ridly Greig | 21 | LW | $825,000 | $825,000 | $825,000 | $825,000 | RFA |
|||||
Cody Glass | 24 | C | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
||||||
Arber Xhekaj | 22 | D | $650,000 | $650,000 | RFA |
|||||||
Matt Benning | 29 | D | $3,500,000 | $3,500,000 | UFA |
|||||||
Alex Limoges | 25 | LW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Devin Shore | 29 | C/LW | $2,200,000 | $2,200,000 | UFA |
|||||||
Dillon Heatherington | 28 | D | $3,000,000 | UFA |
||||||||
Bokondji Imama | 27 | LW | $2,500,000 | $2,500,000 | UFA |
|||||||
Andre Ghantous | 24 | C | $2,500,000 | $2,500,000 | RFA |
|||||||
Jordan Binnington | 30 | G | $5,280,000 | $5,280,000 | $5,280,000 | UFA |
||||||
Michael Bullion | 26 | G | $650,000 | RFA |
||||||||
Special Salary | ||||||||||||
Total | $65,309,259 | $57,346,759 | $38,056,509 | $15,520,000 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Travis Green | 52 | HC | $1,500,000 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Shane Wright | 19 | C | $850,000 | $850,000 | $850,000 | RFA |
||||||
Scott Sabourin | 31 | RW | $700,000 | $700,000 | $700,000 | UFA |
||||||
Nils Aman | 23 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Jimmy Huntington | 24 | C/W | $605,000 | RFA |
||||||||
C.J. Suess | 29 | W | $600,000 | $600,000 | $600,000 | UFA |
||||||
William Lockwood | 25 | RW | $850,000 | $850,000 | RFA |
|||||||
Cory Conacher | 33 | C | $550,000 | UFA |
||||||||
Aidan McDonough | 23 | LW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Jayden Grubbe | 20 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Elliot Desnoyers | 21 | LW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Carson Lambos | 20 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Brenden Miller | 29 | D | $550,000 | UFA |
||||||||
Samuel Knazko | 21 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Jimmy Oligny | 30 | D | $650,000 | UFA |
||||||||
Josh Wesley | 27 | D | $650,000 | RFA |
||||||||
Keaton Thompson | 27 | D | $650,000 | RFA |
||||||||
Jarrod Gourley | 24 | D | $650,000 | RFA |
||||||||
Jeremie Bucheler | 23 | D | $650,000 | RFA |
||||||||
Ethan Keppen | 22 | LW | $605,000 | RFA |
||||||||
Akim Aliu | 34 | RW | $1,999,999 | $1,999,999 | UFA |
|||||||
Jakov Novak | 24 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Luke Tuch | 21 | LW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Jack Malone | 22 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Filip Mesar | 19 | RW | $850,000 | $850,000 | $850,000 | RFA |
||||||
Ty Voit | 20 | RW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Adam Riley | 23 | G | $650,000 | RFA |
||||||||
Mike Brear | 23 | G | $650,000 | RFA |
||||||||
Aidan Reynolds | 23 | G | $650,000 | RFA |
||||||||
Total | $19,859,999 | $12,349,999 | $9,500,000 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $65,309,259 |
Cap Space | $22,690,741 |
Projections | |
---|---|
Current Cash Balance | $140,528,357 |
Projected Expenses | - $30,322,201 |
Projected Revenues | $43,843,149 |
Projected Cash Balance | $154,049,305 |
Revenues | |
---|---|
Total Income To Date | $50,765,751 |
Avg. Income per Home Game | $2,307,534 |
Expenses | |
---|---|
Expenses Paid To Date | $32,456,438 |
Approx. Daily Expenses | $333,211 |
Attendance | |
---|---|
Home Games Played | 22 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 12,420 (69.00%) |
Arena Capacity | 18,000 |