Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Thomas Harley | 22 | D | $975,000 | RFA |
||||||||
Brandon Saad | 30 | LW | $6,900,000 | UFA |
||||||||
Alec Martinez | 36 | D | $4,800,000 | UFA |
||||||||
James Van Riemsdyk | 34 | W | $3,500,500 | $3,500,500 | $3,500,500 | UFA |
||||||
Trevor Van Riemsdyk | 32 | D | $3,400,000 | $3,400,000 | UFA |
|||||||
Taylor Hall | 31 | LW | $6,900,000 | $6,900,000 | UFA |
|||||||
Travis Dermott | 26 | D | $1,092,500 | $1,092,500 | $1,092,500 | $1,092,500 | UFA |
|||||
Nicholas Robertson | 21 | C | $925,000 | RFA |
||||||||
Michael Eyssimont | 26 | C | $650,000 | $650,000 | RFA |
|||||||
Craig Smith | 33 | C/RW | $4,000,000 | $4,000,000 | $4,000,000 | UFA |
||||||
Noel Acciari | 31 | C/W | $2,000,000 | $2,000,000 | UFA |
|||||||
Zach Benson | 18 | LW | $850,000 | $850,000 | $850,000 | RFA |
||||||
Isac Lundestrom | 23 | C/LW | $632,500 | $632,500 | $632,500 | RFA |
||||||
Noah Gregor | 25 | C/RW | $605,000 | RFA |
||||||||
Jon Merrill | 31 | D | $2,500,000 | $2,500,000 | UFA |
|||||||
Ryan Schmelzer | 30 | C | $1,900,000 | $1,900,000 | UFA |
|||||||
Egor Sokolov | 23 | LW | $900,166 | $900,166 | RFA |
|||||||
Spencer Stastney | 23 | D | $605,000 | $605,000 | RFA |
|||||||
Cal O'Reilly | 36 | C | $1,900,000 | $1,900,000 | UFA |
|||||||
Kyle Rau | 30 | C/W | $1,900,000 | $1,900,000 | UFA |
|||||||
Tory Dello | 26 | D | $1,500,000 | RFA |
||||||||
Samuel Ersson | 23 | G | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | RFA |
|||||
Philipp Grubauer | 31 | G | $6,500,000 | $6,500,000 | UFA |
|||||||
Louis Domingue | 31 | G | $1,800,000 | $1,800,000 | UFA |
|||||||
Alex Stalock | 36 | G | $4,000,000 | $4,000,000 | UFA |
|||||||
Special Salary | ||||||||||||
Total | $63,735,666 | $48,030,666 | $13,075,500 | $4,092,500 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
John Hynes | 48 | HC | $3,000,000 | $3,000,000 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Linus Karlsson | 23 | RW | $750,000 | $750,000 | RFA |
|||||||
Curtis McKenzie | 32 | C/W | $1,000,000 | UFA |
||||||||
Kyle Criscuolo | 31 | C | $825,000 | $825,000 | UFA |
|||||||
Marc Del Gaizo | 23 | D | $935,916 | $935,916 | RFA |
|||||||
Wyatt Kaiser | 21 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Brian Pinho | 28 | C/RW | $605,000 | $605,000 | UFA |
|||||||
Santeri Hatakka | 22 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Tyler Kleven | 21 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Steven Santini | 28 | D | $825,000 | $825,000 | UFA |
|||||||
Daniel Walcott | 29 | LW | $825,000 | $825,000 | UFA |
|||||||
Wade Allison | 25 | RW | $1,017,500 | RFA |
||||||||
Landon Slaggert | 21 | LW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Jake Leschyshyn | 24 | C/W | $665,500 | $665,500 | RFA |
|||||||
Riley Damiani | 23 | C | $883,666 | $883,666 | RFA |
|||||||
Dalton Smith | 31 | LW | $1,900,000 | $1,900,000 | UFA |
|||||||
Joe Hicketts | 27 | D | $770,000 | $770,000 | UFA |
|||||||
Will Butcher | 28 | D | $650,000 | $650,000 | $650,000 | UFA |
||||||
Josh Healey | 29 | D | $605,000 | $605,000 | UFA |
|||||||
Henry Bowlby | 26 | C/W | $800,000 | $800,000 | RFA |
|||||||
Ludovic Waeber | 27 | G | $650,000 | RFA |
||||||||
Garret Sparks | 30 | G | $1,900,000 | $1,900,000 | UFA |
|||||||
Total | $18,207,582 | $15,540,082 | $3,250,000 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $63,735,666 |
Cap Space | $24,264,334 |
Projections | |
---|---|
Current Cash Balance | $119,721,597 |
Projected Expenses | - $29,591,562 |
Projected Revenues | $44,486,490 |
Projected Cash Balance | $134,616,525 |
Revenues | |
---|---|
Total Income To Date | $46,710,815 |
Avg. Income per Home Game | $2,224,324 |
Expenses | |
---|---|
Expenses Paid To Date | $34,747,517 |
Approx. Daily Expenses | $325,182 |
Attendance | |
---|---|
Home Games Played | 21 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 12,795 (71.08%) |
Arena Capacity | 18,000 |