Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Brock Nelson | 31 | C | $6,000,000 | UFA |
||||||||
Brayden Schenn | 31 | C | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | UFA |
|||||
Ryan O'Reilly | 32 | C | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA |
|||||
Damon Severson | 29 | D | $4,791,666 | $4,791,666 | $4,791,666 | $4,791,666 | UFA |
|||||
Erik Gustafsson | 31 | D | $1,499,999 | $1,499,999 | $1,499,999 | UFA |
||||||
Luke Schenn | 33 | D | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
|||||
Josh Manson | 31 | D | $4,100,000 | UFA |
||||||||
Matt Grzelcyk | 29 | D | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
|||||
Zach Whitecloud | 26 | D | $632,500 | $632,500 | $632,500 | UFA |
||||||
Ilya Mikheyev | 28 | C/RW | $632,500 | $632,500 | $632,500 | UFA |
||||||
Conor Garland | 27 | RW | $2,000,000 | RFA |
||||||||
Jason Dickinson | 28 | C | $1,650,000 | $1,650,000 | $1,650,000 | UFA |
||||||
Marcus Foligno | 32 | W | $3,306,250 | $3,306,250 | UFA |
|||||||
Mike Hoffman | 33 | C/W | $5,187,500 | UFA |
||||||||
Noah Cates | 24 | LW | $775,000 | RFA |
||||||||
Cal Clutterbuck | 35 | RW | $3,300,000 | $3,300,000 | $3,300,000 | UFA |
||||||
Sonny Milano | 27 | LW | $1,005,244 | $1,005,244 | $1,005,244 | $1,005,244 | UFA |
|||||
Robert Bortuzzo | 34 | D | $1,450,000 | $1,450,000 | $1,450,000 | UFA |
||||||
Logan Thompson | 26 | G | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA |
|||||
Philipp Grubauer | 31 | G | $6,500,000 | $6,500,000 | $6,500,000 | UFA |
||||||
Cal Petersen | 28 | G | $5,000,000 | $5,000,000 | UFA |
|||||||
Special Salary | ||||||||||||
Total | $71,980,659 | $53,918,159 | $45,611,909 | $29,946,910 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Dominique Ducharme | 49 | HC | $1,500,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Adam Erne | 28 | W | $1,207,500 | $1,207,500 | UFA |
|||||||
Anthony Richard | 26 | C/W | $700,000 | $700,000 | RFA |
|||||||
Victor Mete | 25 | D | $823,166 | RFA |
||||||||
Jonny Brodzinski | 30 | C/W | $1,650,000 | $1,650,000 | UFA |
|||||||
Lias Andersson | 24 | C | $983,582 | $983,582 | $983,582 | $983,582 | RFA |
|||||
Matthew Highmore | 27 | C | $854,516 | RFA |
||||||||
Rhett Gardner | 27 | C | $550,000 | RFA |
||||||||
Ryan Carpenter | 32 | C/RW | $1,000,000 | UFA |
||||||||
Steven Fogarty | 30 | C | $1,000,000 | $1,000,000 | UFA |
|||||||
Jordie Benn | 36 | D | $800,000 | UFA |
||||||||
Michael Mersch | 30 | LW | $675,000 | UFA |
||||||||
Tanner Kero | 31 | C | $737,500 | UFA |
||||||||
Radim Zohorna | 27 | C/W | $792,500 | RFA |
||||||||
Josh Melnick | 28 | C | $925,000 | UFA |
||||||||
Corey Schueneman | 27 | D | $1,050,000 | $1,050,000 | UFA |
|||||||
Alex Peters | 27 | D | $875,000 | $875,000 | UFA |
|||||||
Josh Jacobs | 27 | D | $875,000 | $875,000 | UFA |
|||||||
Kyle Clifford | 32 | LW | $550,000 | $550,000 | UFA |
|||||||
Seth Helgeson | 32 | D | $600,000 | UFA |
||||||||
Austin Rueschhoff | 25 | C/W | $950,000 | RFA |
||||||||
Taylor Fedun | 35 | D | $700,000 | UFA |
||||||||
Jimmy Oligny | 30 | D | $650,000 | UFA |
||||||||
Alex-Olivier Voyer | 24 | RW | $550,000 | $550,000 | RFA |
|||||||
Alex Nedeljkovic | 27 | G | $885,000 | $885,000 | $885,000 | UFA |
||||||
Matt Villalta | 24 | G | $665,500 | $665,500 | RFA |
|||||||
Alexei Melnichuk | 25 | G | $925,000 | RFA |
||||||||
Trevin Kozlowski | 26 | G | $925,000 | RFA |
||||||||
Total | $22,899,264 | $10,991,582 | $1,868,582 | $983,582 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $71,980,659 |
Cap Space | $11,519,341 |
Projections | |
---|---|
Current Cash Balance | $107,998,746 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $107,998,746 |
Revenues | |
---|---|
Total Income To Date | $ |
Avg. Income per Home Game | Not Enough Data |
Expenses | |
---|---|
Expenses Paid To Date | $ |
Approx. Daily Expenses | $ |
Attendance | |
---|---|
Home Games Played | 0 |
Season Ticket Percentage | 40% |
Avg. Attendance per Game | (0.00%) |
Arena Capacity | 18,000 |