Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Vince Dunn | 26 | D | $6,000,000 | $6,000,000 | $6,000,000 | UFA |
||||||
Brian Dumoulin | 31 | D | $4,715,000 | UFA |
||||||||
Nic Dowd | 33 | C/RW | $2,000,000 | $2,000,000 | UFA |
|||||||
Tommy Novak | 26 | C | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
|||||
Michael Bunting | 27 | W | $848,125 | $848,125 | $848,125 | UFA |
||||||
Nicolas Hague | 24 | D | $910,417 | $910,417 | $910,417 | RFA |
||||||
J.J. Moser | 23 | D | $1,063,750 | $1,063,750 | $1,063,750 | $1,063,750 | RFA |
|||||
Cam Atkinson | 34 | RW | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
||||||
Ryan Lindgren | 25 | D | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
||||||
Jamie Drysdale | 21 | D | $1,063,750 | $1,063,750 | $1,063,750 | $1,063,750 | RFA |
|||||
Scott Mayfield | 30 | D | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA |
|||||
John Klingberg | 31 | D | $6,000,000 | $6,000,000 | UFA |
|||||||
Mattias Janmark | 30 | C/LW | $2,645,000 | UFA |
||||||||
Joseph Blandisi | 29 | C | $650,000 | UFA |
||||||||
Logan Shaw | 30 | RW | $650,000 | UFA |
||||||||
Nick Bonino | 35 | C | $2,000,000 | $2,000,000 | UFA |
|||||||
Sam Gagner | 34 | C/W | $650,000 | UFA |
||||||||
Dylan Holloway | 21 | LW | $850,000 | $850,000 | RFA |
|||||||
Valtteri Puustinen | 24 | RW | $650,000 | $650,000 | RFA |
|||||||
Justin Holl | 31 | D | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
Logan Couture | 34 | C | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
Marat Khusnutdinov | 21 | C | $850,000 | $850,000 | $850,000 | RFA |
||||||
Colby Barlow | 18 | LW | $850,000 | $850,000 | $850,000 | RFA |
||||||
Tristan Jarry | 28 | G | $5,000,000 | $5,000,000 | $5,000,000 | UFA |
||||||
Carter Hart | 25 | G | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA |
|||||
Special Salary | ||||||||||||
Total | $57,396,040 | $48,086,040 | $36,586,040 | $16,127,499 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Mike Sullivan | 55 | HC | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Brendan Gaunce | 29 | C | $650,000 | UFA |
||||||||
Nick Desimone | 28 | D | $650,000 | UFA |
||||||||
Mark Friedman | 27 | D | $650,000 | RFA |
||||||||
John Leonard | 25 | W | $650,000 | RFA |
||||||||
Cole Cassels | 28 | C | $650,000 | $650,000 | UFA |
|||||||
Chase Priskie | 27 | D | $650,000 | $650,000 | UFA |
|||||||
Dysin Mayo | 27 | D | $786,500 | RFA |
||||||||
Michael Karow | 24 | D | $650,000 | RFA |
||||||||
Judd Caulfield | 22 | RW | $650,000 | $650,000 | RFA |
|||||||
Otto Koivula | 24 | LW | $650,000 | $650,000 | RFA |
|||||||
Anthony Angello | 27 | RW | $650,000 | $650,000 | UFA |
|||||||
Jordy Bellerive | 24 | C | $650,000 | $650,000 | RFA |
|||||||
Jalen Luypen | 21 | LW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Fraser Minten | 19 | C | $850,000 | $850,000 | $850,000 | RFA |
||||||
Alex Gallant | 30 | LW | $550,000 | $550,000 | $550,000 | UFA |
||||||
Jonathan Lekkerimaki | 19 | RW | $850,000 | $850,000 | $850,000 | RFA |
||||||
Mathieu Cataford | 18 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Tristan Bertucci | 18 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Sean Behrens | 20 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Troy Grosenick | 34 | G | $650,000 | UFA |
||||||||
Ryan Bednard | 26 | G | $650,000 | RFA |
||||||||
Jordan Papirny | 27 | G | $650,000 | RFA |
||||||||
Total | $14,736,500 | $8,750,000 | $4,850,000 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $57,396,040 |
Cap Space | $30,603,960 |
Projections | |
---|---|
Current Cash Balance | $99,150,209 |
Projected Expenses | - $4,392,555 |
Projected Revenues | $7,079,701 |
Projected Cash Balance | $101,837,355 |
Revenues | |
---|---|
Total Income To Date | $89,676,209 |
Avg. Income per Home Game | $2,359,900 |
Expenses | |
---|---|
Expenses Paid To Date | $60,051,131 |
Approx. Daily Expenses | $292,837 |
Attendance | |
---|---|
Home Games Played | 38 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 16,698 (92.77%) |
Arena Capacity | 18,000 |