Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Alex Pietrangelo | 33 | D | $7,800,000 | $7,800,000 | $7,800,000 | UFA |
||||||
Brayden Point | 27 | C | $8,775,000 | $8,775,000 | $8,775,000 | $8,775,000 | UFA |
|||||
Nikita Kucherov | 30 | RW | $9,500,000 | $9,500,000 | $9,500,000 | UFA |
||||||
Mikhail Sergachev | 25 | D | $894,166 | RFA |
||||||||
Victor Hedman | 32 | D | $7,875,000 | UFA |
||||||||
Alex Killorn | 33 | C/LW | $5,340,000 | $5,340,000 | $5,340,000 | UFA |
||||||
Carter Verhaeghe | 27 | C/W | $700,000 | RFA |
||||||||
Johnny Gaudreau | 29 | W | $8,775,000 | $8,775,000 | $8,775,000 | UFA |
||||||
Thomas Chabot | 26 | D | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
|||||
Ben Chiarot | 32 | D | $3,500,000 | UFA |
||||||||
Brenden Dillon | 32 | D | $3,924,000 | UFA |
||||||||
Nick Bjugstad | 31 | C/RW | $901,000 | $901,000 | UFA |
|||||||
Anthony Cirelli | 26 | C/W | $728,333 | RFA |
||||||||
Brock Boeser | 26 | RW | $977,500 | RFA |
||||||||
Connor Murphy | 30 | D | $3,850,000 | UFA |
||||||||
Colin Miller | 30 | D | $3,600,000 | $3,600,000 | UFA |
|||||||
Michael Amadio | 27 | C/W | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
|||||
Mathieu Joseph | 26 | W | $837,582 | $837,582 | $837,582 | $837,582 | UFA |
|||||
Pierre-Edouard Bellemare | 38 | C/RW | $1,250,000 | $1,250,000 | $1,250,000 | UFA |
||||||
Andrei Vasilevskiy | 29 | G | $4,550,000 | $4,550,000 | UFA |
|||||||
Scott Wedgewood | 30 | G | $700,000 | UFA |
||||||||
Special Salary | ||||||||||||
Total | $79,477,581 | $56,328,582 | $47,277,582 | $14,612,582 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jon Cooper | 54 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Matt Martin | 34 | LW | $550,000 | UFA |
||||||||
Nick Perbix | 25 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Joel Hanley | 32 | D | $901,000 | $901,000 | UFA |
|||||||
Darren Helm | 36 | LW | $901,000 | $901,000 | UFA |
|||||||
Ryan Murray | 29 | D | $1,499,999 | $1,499,999 | $1,499,999 | UFA |
||||||
Drew O'Connor | 25 | LW | $1,017,500 | $1,017,500 | $1,017,500 | $1,017,500 | UFA |
|||||
Tye Kartye | 22 | C/LW | $750,000 | RFA |
||||||||
Justin Brazeau | 25 | RW | $650,000 | $650,000 | RFA |
|||||||
Kevin Gravel | 31 | D | $650,000 | $650,000 | UFA |
|||||||
Peter Abbandonato | 25 | C | $605,000 | $605,000 | RFA |
|||||||
William Bitten | 25 | C | $550,000 | $550,000 | RFA |
|||||||
Aaron Ness | 33 | D | $650,000 | $650,000 | UFA |
|||||||
Gabriel Fortier | 23 | C/LW | $650,000 | RFA |
||||||||
Sean Day | 25 | D | $605,000 | $605,000 | RFA |
|||||||
Kyle MacLean | 24 | LW | $665,500 | $665,500 | $665,500 | $665,500 | RFA |
|||||
Cole Koepke | 25 | C/W | $842,500 | RFA |
||||||||
Nikolas Brouillard | 28 | D | $660,000 | UFA |
||||||||
Curtis Douglas | 23 | C | $750,000 | RFA |
||||||||
Cameron Gaunce | 33 | D | $700,000 | UFA |
||||||||
Devante Stephens | 26 | D | $605,000 | $605,000 | RFA |
|||||||
D.J. Busdeker | 23 | RW | $660,000 | RFA |
||||||||
Luke Witkowski | 33 | RW | $700,000 | UFA |
||||||||
Nate Schnarr | 24 | C | $605,000 | $605,000 | RFA |
|||||||
Alex Green | 25 | D | $605,000 | $605,000 | $605,000 | $605,000 | UFA |
|||||
Ryan Lohin | 27 | C | $871,750 | $871,750 | $871,750 | $871,750 | UFA |
|||||
Jake McLaughlin | 27 | D | $605,000 | $605,000 | $605,000 | UFA |
||||||
Alexei Lipanov | 23 | C | $550,000 | $550,000 | RFA |
|||||||
Elvis Merzlikins | 29 | G | $1,005,243 | $1,005,243 | $1,005,243 | $1,005,243 | UFA |
|||||
Spencer Martin | 28 | G | $605,000 | $605,000 | UFA |
|||||||
Curtis McElhinney | 40 | G | $1,300,000 | UFA |
||||||||
Adam Werner | 26 | G | $650,000 | $650,000 | $650,000 | $650,000 | UFA |
|||||
Total | $23,009,492 | $15,446,992 | $7,569,992 | $4,814,993 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $79,477,581 |
Cap Space | $4,022,419 |
Projections | |
---|---|
Current Cash Balance | $183,191,931 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $183,191,931 |
Revenues | |
---|---|
Total Income To Date | $14,060,062 |
Avg. Income per Home Game | $2,812,012 |
Expenses | |
---|---|
Expenses Paid To Date | $ |
Approx. Daily Expenses | $ |
Attendance | |
---|---|
Home Games Played | 5 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 15,960 (88.67%) |
Arena Capacity | 18,000 |