Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Nikita Kucherov | 30 | RW | $9,500,000 | UFA |
||||||||
Brayden Point | 27 | C | $8,775,000 | $8,775,000 | UFA |
|||||||
Victor Hedman | 32 | D | $9,450,000 | $9,450,000 | $9,450,000 | UFA |
||||||
Anthony Cirelli | 26 | C/W | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
Mikhail Sergachev | 25 | D | RFA |
|||||||||
Thomas Chabot | 26 | D | $3,000,000 | $3,000,000 | RFA |
|||||||
William Eklund | 20 | LW | $850,000 | $850,000 | RFA |
|||||||
Alex Pietrangelo | 33 | D | $7,800,000 | UFA |
||||||||
Brock Boeser | 26 | RW | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
Carter Verhaeghe | 28 | C/W | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
Alex Killorn | 33 | C/LW | $5,340,000 | UFA |
||||||||
Michael Amadio | 27 | C/W | $2,000,000 | $2,000,000 | UFA |
|||||||
Colin Miller | 30 | D | UFA |
|||||||||
Nick Bjugstad | 31 | C/RW | UFA |
|||||||||
Nick Perbix | 25 | D | $650,000 | RFA |
||||||||
Tye Kartye | 22 | C/LW | $862,500 | $862,500 | $862,500 | RFA |
||||||
Elvis Merzlikins | 29 | G | $1,005,243 | $1,005,243 | UFA |
|||||||
Anton Forsberg | 30 | G | $2,000,000 | UFA |
||||||||
Special Salary | ||||||||||||
Total | $59,232,743 | $33,942,743 | $18,312,500 |
Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jon Cooper | 55 | HC | $1,500,000 | $1,500,000 |
Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Joel Hanley | 32 | D | UFA |
|||||||||
Cole Koepke | 25 | C/W | $926,750 | $926,750 | $926,750 | RFA |
||||||
Austin Watson | 31 | C/W | $850,000 | $850,000 | $850,000 | UFA |
||||||
Rory Kerins | 21 | C | $846,667 | $846,667 | $846,667 | RFA |
||||||
Joakim Kemell | 19 | RW | $886,667 | $886,667 | $886,667 | RFA |
||||||
Oskar Olausson | 20 | RW | $863,333 | $863,333 | $863,333 | RFA |
||||||
Kevin Gravel | 31 | D | UFA |
|||||||||
Nikolas Brouillard | 28 | D | $726,000 | $726,000 | UFA |
|||||||
Curtis Douglas | 23 | C | $825,000 | $825,000 | $825,000 | RFA |
||||||
Michael Milne | 20 | LW | $861,667 | $861,667 | $861,667 | RFA |
||||||
Sammy Walker | 24 | C | $550,000 | RFA |
||||||||
Jaroslav Chmelar | 23 | C | $750,000 | RFA |
||||||||
Aaron Ness | 33 | D | UFA |
|||||||||
Gabriel Fortier | 23 | C/LW | $715,000 | $715,000 | $715,000 | RFA |
||||||
Jason Polin | 24 | RW | $775,000 | RFA |
||||||||
Devante Stephens | 26 | D | RFA |
|||||||||
Ronan Seeley | 21 | D | $750,000 | RFA |
||||||||
Chaz Lucius | 20 | C | $850,000 | RFA |
||||||||
Jake McLaughlin | 27 | D | $750,000 | RFA |
||||||||
Pierre-Edouard Bellemare | 38 | C/RW | $1,250,000 | UFA |
||||||||
Sean Day | 25 | D | RFA |
|||||||||
Peter Abbandonato | 25 | C | RFA |
|||||||||
Alexander Barabanov | 29 | W | $850,000 | $850,000 | $850,000 | UFA |
||||||
D.J. Busdeker | 23 | RW | $726,000 | $726,000 | $726,000 | RFA |
||||||
Alex Green | 25 | D | $605,000 | $605,000 | RFA |
|||||||
Colin Theisen | 26 | C | $650,000 | $650,000 | RFA |
|||||||
Quinn Schmiemann | 22 | D | $650,000 | $650,000 | RFA |
|||||||
Evan Nause | 20 | D | $750,000 | RFA |
||||||||
Spencer Martin | 28 | G | RFA |
|||||||||
Collin Delia | 29 | G | $850,000 | $850,000 | $850,000 | UFA |
||||||
Magnus Chrona | 23 | G | $867,500 | $867,500 | RFA |
|||||||
Matt Murray | 29 | G | $850,000 | $850,000 | $850,000 | UFA |
||||||
Total | $19,974,584 | $13,549,584 | $10,051,084 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $59,232,743 |
Cap Space | $28,767,257 |
Projections | |
---|---|
Current Cash Balance | $201,734,432 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $201,734,432 |
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 | 50% |
Avg. Attendance per Game | (0.00%) |
Arena Capacity | 18,000 |