Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Brock Nelson | 31 | C | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA |
|||||
Damon Severson | 29 | D | $4,791,666 | $4,791,666 | $4,791,666 | UFA |
||||||
Josh Manson | 31 | D | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | UFA |
|||||
Sean Couturier | 30 | C | $4,983,333 | $550,000 | UFA |
|||||||
Conor Garland | 27 | RW | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 | UFA |
|||||
Jordan Greenway | 26 | W | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
|||||
Nick Leddy | 32 | D | $3,160,000 | $3,160,000 | $3,160,000 | $3,160,000 | UFA |
|||||
Cal Clutterbuck | 35 | RW | $3,300,000 | $3,300,000 | UFA |
|||||||
Sonny Milano | 27 | LW | $1,005,244 | $1,005,244 | $1,005,244 | UFA |
||||||
Zach Whitecloud | 26 | D | $632,500 | $632,500 | RFA |
|||||||
Juuso Valimaki | 24 | D | $983,583 | $983,583 | $983,583 | RFA |
||||||
Luke Schenn | 33 | D | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
Matt Grzelcyk | 29 | D | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
Ilya Mikheyev | 28 | C/RW | $632,500 | $632,500 | UFA |
|||||||
Jani Hakanpaa | 31 | D | $605,000 | UFA |
||||||||
Noah Cates | 24 | LW | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | RFA |
|||||
Jonny Brodzinski | 30 | C/W | $1,650,000 | UFA |
||||||||
Radim Zohorna | 27 | C/W | $900,000 | $900,000 | $900,000 | UFA |
||||||
Logan Thompson | 26 | G | $5,000,000 | $5,000,000 | $5,000,000 | UFA |
||||||
Alex Nedeljkovic | 27 | G | $885,000 | $885,000 | UFA |
|||||||
Philipp Grubauer | 31 | G | $6,500,000 | $6,500,000 | UFA |
|||||||
Special Salary | ||||||||||||
Total | $60,328,826 | $53,640,493 | $41,140,493 | $23,460,000 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Dominique Ducharme | 50 | HC | $1,500,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Erik Gustafsson | 31 | D | $1,499,999 | $1,499,999 | UFA |
|||||||
Anthony Richard | 26 | C/W | $700,000 | RFA |
||||||||
Calle Rosen | 29 | D | $650,000 | $650,000 | UFA |
|||||||
Adam Erne | 28 | W | $1,207,500 | UFA |
||||||||
Kyle Clifford | 32 | LW | $550,000 | UFA |
||||||||
Lias Andersson | 24 | C | $983,582 | $983,582 | $983,582 | RFA |
||||||
Matthew Highmore | 27 | C | $800,000 | $800,000 | UFA |
|||||||
Rhett Gardner | 27 | C | $900,000 | $900,000 | $900,000 | UFA |
||||||
Robert Bortuzzo | 34 | D | $1,450,000 | $1,450,000 | UFA |
|||||||
Steven Fogarty | 30 | C | $1,000,000 | UFA |
||||||||
Marco Kasper | 19 | C | $850,000 | $850,000 | $850,000 | RFA |
||||||
Colin White | 26 | C/RW | $650,000 | RFA |
||||||||
Josh Melnick | 28 | C | $800,000 | $800,000 | UFA |
|||||||
Corey Schueneman | 27 | D | $1,050,000 | RFA |
||||||||
Austin Rueschhoff | 25 | C/W | $800,000 | $800,000 | RFA |
|||||||
Marshall Rifai | 25 | D | $775,902 | $775,902 | RFA |
|||||||
Carter Mazur | 21 | RW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Nathan Gaucher | 19 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Chase Stillman | 20 | RW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Alex Peters | 27 | D | $875,000 | RFA |
||||||||
Hunter Mcdonald | 21 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Alex-Olivier Voyer | 24 | RW | $550,000 | RFA |
||||||||
Parker Bell | 19 | LW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Matt Villalta | 24 | G | $665,500 | RFA |
||||||||
Devon Levi | 21 | G | $650,000 | $650,000 | $650,000 | RFA |
||||||
Total | $20,657,483 | $13,409,483 | $6,633,582 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $60,328,826 |
Cap Space | $27,671,174 |
Projections | |
---|---|
Current Cash Balance | $97,616,005 |
Projected Expenses | - $45,554,400 |
Projected Revenues | $65,665,650 |
Projected Cash Balance | $117,727,255 |
Revenues | |
---|---|
Total Income To Date | $27,171,993 |
Avg. Income per Home Game | $2,264,332 |
Expenses | |
---|---|
Expenses Paid To Date | $17,271,024 |
Approx. Daily Expenses | $307,800 |
Attendance | |
---|---|
Home Games Played | 12 |
Season Ticket Percentage | 40% |
Avg. Attendance per Game | 16,854 (93.63%) |
Arena Capacity | 18,000 |