Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Evander Kane | 32 | LW | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | UFA |
|||||
Jamie Benn | 34 | C/LW | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | UFA |
|||||
Dmitry Orlov | 32 | D | $5,865,000 | UFA |
||||||||
Nino Niederreiter | 30 | W | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA |
|||||
Danton Heinen | 28 | LW | $3,703,000 | UFA |
||||||||
Scott Laughton | 29 | C/LW | $2,645,000 | $2,645,000 | $2,645,000 | UFA |
||||||
Simon Benoit | 24 | D | $940,000 | $940,000 | $940,000 | RFA |
||||||
Jackson Lacombe | 22 | D | $850,000 | $850,000 | $850,000 | RFA |
||||||
Kiefer Sherwood | 28 | RW | $1,200,000 | $1,200,000 | UFA |
|||||||
Jakob Silfverberg | 32 | RW | $6,000,000 | UFA |
||||||||
Tyson Barrie | 32 | D | $3,300,000 | UFA |
||||||||
Zemgus Girgensons | 29 | C/W | $1,000,000 | $1,000,000 | UFA |
|||||||
Derek Ryan | 36 | C/W | $1,250,000 | UFA |
||||||||
Pierre-Olivier Joseph | 24 | D | $700,000 | $700,000 | $700,000 | RFA |
||||||
Alexander Holtz | 21 | RW | $1,250,000 | $1,250,000 | $1,250,000 | RFA |
||||||
Jack Drury | 23 | C | $650,000 | $650,000 | RFA |
|||||||
Adam Klapka | 22 | W | $550,000 | RFA |
||||||||
David Jiricek | 19 | D | $850,000 | $850,000 | $850,000 | RFA |
||||||
Zach Aston-Reese | 29 | C | $1,150,000 | UFA |
||||||||
Blake Hillman | 27 | D | $650,000 | RFA |
||||||||
Anthony Stolarz | 29 | G | $900,000 | UFA |
||||||||
John Gibson | 30 | G | $8,320,000 | UFA |
||||||||
Special Salary | ||||||||||||
Total | $68,773,000 | $37,085,000 | $34,235,000 | $27,000,000 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Dallas Eakins | 56 | HC | $2,000,000 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Mitchell Stephens | 26 | C | $800,000 | $800,000 | $800,000 | UFA |
||||||
Mike Hardman | 24 | W | $1,250,000 | RFA |
||||||||
Maxim Groshev | 21 | LW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Amadeus Lombardi | 20 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Cameron Gaunce | 33 | D | $650,000 | UFA |
||||||||
Alex Whelan | 26 | RW | $550,000 | $550,000 | RFA |
|||||||
Cole Krygier | 23 | D | $650,000 | $650,000 | RFA |
|||||||
Daniil Misyul | 22 | D | $650,000 | RFA |
||||||||
Adam Karashik | 25 | D | $550,000 | $550,000 | RFA |
|||||||
Jamieson Rees | 22 | C | $650,000 | $650,000 | RFA |
|||||||
Jeremie Poirier | 21 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Brett Kemp | 23 | C | $650,000 | RFA |
||||||||
Blake McLaughlin | 23 | C/LW | $650,000 | $650,000 | RFA |
|||||||
Filip Bystedt | 19 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Tanner Dickinson | 21 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
John Parker-Jones | 23 | D | $650,000 | RFA |
||||||||
Noah Chadwick | 18 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Sam Lipkin | 20 | C/W | $650,000 | $650,000 | $650,000 | RFA |
||||||
Benjamin Zloty | 21 | D | $650,000 | $650,000 | RFA |
|||||||
Emmitt Finnie | 18 | C/W | $650,000 | $650,000 | $650,000 | RFA |
||||||
Sebastian Cossa | 20 | G | $650,000 | $650,000 | $650,000 | RFA |
||||||
Matt Tomkins | 29 | G | $550,000 | $550,000 | UFA |
|||||||
Jesper Vikman | 21 | G | $650,000 | $650,000 | $650,000 | RFA |
||||||
Mark Sinclair | 27 | G | $550,000 | $550,000 | UFA |
|||||||
Total | $15,950,000 | $12,100,000 | $7,300,000 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $68,773,000 |
Cap Space | $19,227,000 |
Projections | |
---|---|
Current Cash Balance | $114,007,257 |
Projected Expenses | - $51,930,684 |
Projected Revenues | $76,780,540 |
Projected Cash Balance | $138,857,113 |
Revenues | |
---|---|
Total Income To Date | $21,594,527 |
Avg. Income per Home Game | $2,399,391 |
Expenses | |
---|---|
Expenses Paid To Date | $16,789,312 |
Approx. Daily Expenses | $350,883 |
Attendance | |
---|---|
Home Games Played | 9 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 16,927 (94.04%) |
Arena Capacity | 18,000 |