Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Mika Zibanejad | 30 | C | $6,420,000 | $6,420,000 | $6,420,000 | UFA |
||||||
Mark Stone | 31 | RW | $9,500,000 | UFA |
||||||||
Jake Debrusk | 26 | W | $992,833 | $992,833 | $992,833 | UFA |
||||||
Brady Skjei | 29 | D | $6,300,000 | $6,300,000 | $6,300,000 | $6,300,000 | UFA |
|||||
Jordan Eberle | 33 | RW | $6,000,000 | $6,000,000 | $6,000,000 | UFA |
||||||
Jason Zucker | 31 | W | $6,325,000 | $6,325,000 | $6,325,000 | $6,325,000 | UFA |
|||||
Alexander Romanov | 23 | D | $650,000 | RFA |
||||||||
Evan Rodrigues | 30 | C/W | $1,750,000 | UFA |
||||||||
Marc-Edouard Vlasic | 36 | D | $650,000 | $650,000 | UFA |
|||||||
Nick Foligno | 35 | C/W | $5,500,000 | UFA |
||||||||
Tyler Myers | 33 | D | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | UFA |
|||||
Zach Parise | 39 | W | $7,538,461 | UFA |
||||||||
Alec Martinez | 36 | D | $4,800,000 | $4,800,000 | UFA |
|||||||
Alexander Kerfoot | 29 | C | $3,600,000 | $3,600,000 | $3,600,000 | $3,600,000 | UFA |
|||||
Frank Vatrano | 29 | C/RW | $2,913,333 | $2,913,333 | UFA |
|||||||
Justin Schultz | 33 | D | $3,500,500 | $3,500,500 | $3,500,500 | $3,500,500 | UFA |
|||||
Nico Sturm | 28 | C/LW | $961,537 | $961,537 | $961,537 | UFA |
||||||
Nicolas Roy | 26 | C/RW | $720,000 | RFA |
||||||||
Sean Kuraly | 30 | C/LW | $1,466,250 | $1,466,250 | $1,466,250 | UFA |
||||||
Jan Rutta | 33 | D | $3,250,000 | $3,250,000 | $3,250,000 | $3,250,000 | UFA |
|||||
Jaycob Megna | 30 | D | $1,499,999 | $1,499,999 | $1,499,999 | UFA |
||||||
Trent Frederic | 25 | C/LW | $925,000 | RFA |
||||||||
Ilya Samsonov | 26 | G | $632,500 | RFA |
||||||||
Cayden Primeau | 24 | G | $605,000 | $605,000 | $605,000 | RFA |
||||||
Special Salary | ||||||||||||
Total | $81,000,413 | $53,784,452 | $45,421,119 | $27,475,500 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Bob Boughner | 51 | HC | $1,500,000 | $1,500,000 |
Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Calen Addison | 23 | D | $925,000 | RFA |
||||||||
Brandon Duhaime | 26 | W | $605,000 | RFA |
||||||||
Mason Shaw | 24 | C/LW | $550,000 | RFA |
||||||||
Patrick Brown | 31 | C/RW | $1,250,500 | $1,250,500 | $1,250,500 | $1,250,500 | UFA |
|||||
Connor Dewar | 24 | C | $605,000 | $605,000 | RFA |
|||||||
Kevin Bahl | 23 | D | $605,000 | $605,000 | $605,000 | $605,000 | RFA |
|||||
Vincent Desharnais | 27 | D | $665,500 | $665,500 | $665,500 | $665,500 | UFA |
|||||
Justin Barron | 21 | D | $850,000 | $850,000 | $850,000 | RFA |
||||||
Jesse Ylonen | 23 | RW | $880,833 | RFA |
||||||||
Tyson Foerster | 21 | RW | $850,000 | $850,000 | $850,000 | RFA |
||||||
Raphael Lavoie | 22 | RW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Philippe Myers | 26 | D | $678,889 | RFA |
||||||||
Jacob Peterson | 24 | C/LW | $775,000 | RFA |
||||||||
Gage Goncalves | 22 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Keaton Middleton | 25 | D | $605,000 | $605,000 | RFA |
|||||||
Nick Swaney | 25 | RW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Louie Belpedio | 27 | D | $750,000 | $750,000 | $750,000 | UFA |
||||||
Damien Giroux | 23 | C/LW | $818,333 | RFA |
||||||||
Ryan O'Rourke | 21 | D | $886,667 | RFA |
||||||||
Simon Johansson | 24 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Mitchell Chaffee | 25 | RW | $1,017,500 | $1,017,500 | RFA |
|||||||
Sam Poulin | 22 | RW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Sam Hentges | 24 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Vladislav Firstov | 22 | C/LW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Jack Campbell | 31 | G | $776,250 | $776,250 | $776,250 | $776,250 | UFA |
|||||
Justus Annunen | 23 | G | $650,000 | $650,000 | $650,000 | RFA |
||||||
Olle Eriksson Ek | 24 | G | $851,278 | $851,278 | $851,278 | RFA |
||||||
Hunter Jones | 22 | G | $825,833 | RFA |
||||||||
Brett Brochu | 20 | G | $800,000 | $800,000 | RFA |
|||||||
Total | $21,771,583 | $14,826,028 | $11,798,528 | $3,297,250 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $81,000,413 |
Cap Space | $2,499,587 |
Projections | |
---|---|
Current Cash Balance | $159,304,647 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $159,304,647 |
Revenues | |
---|---|
Total Income To Date | $10,216,745 |
Avg. Income per Home Game | $2,554,186 |
Expenses | |
---|---|
Expenses Paid To Date | $ |
Approx. Daily Expenses | $ |
Attendance | |
---|---|
Home Games Played | 4 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 17,849 (99.16%) |
Arena Capacity | 18,000 |