Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Nikita Kucherov | 30 | RW | $9,500,000 | $9,500,000 | UFA |
|||||||
Brayden Point | 27 | C | $8,775,000 | $8,775,000 | $8,775,000 | UFA |
||||||
Victor Hedman | 32 | D | $9,450,000 | $9,450,000 | $9,450,000 | $9,450,000 | UFA |
|||||
Brock Boeser | 26 | RW | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
|||||
Carter Verhaeghe | 28 | C/W | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
|||||
Alex Pietrangelo | 33 | D | $7,800,000 | $7,800,000 | UFA |
|||||||
Nick Bjugstad | 31 | C/RW | $901,000 | UFA |
||||||||
Thomas Chabot | 26 | D | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
Alex Killorn | 33 | C/LW | $5,340,000 | $5,340,000 | UFA |
|||||||
Anthony Cirelli | 26 | C/W | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
|||||
Mikhail Sergachev | 25 | D | $2,000,000 | RFA |
||||||||
Mathieu Joseph | 26 | W | $837,582 | $837,582 | $837,582 | UFA |
||||||
William Eklund | 20 | LW | $850,000 | $850,000 | $850,000 | RFA |
||||||
Michael Amadio | 27 | C/W | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
Drew O'Connor | 25 | LW | $1,017,500 | $1,017,500 | $1,017,500 | RFA |
||||||
Nick Perbix | 25 | D | $650,000 | $650,000 | RFA |
|||||||
Tye Kartye | 22 | C/LW | $862,500 | $862,500 | $862,500 | $862,500 | RFA |
|||||
Colin Miller | 30 | D | $3,600,000 | UFA |
||||||||
Andrei Vasilevskiy | 29 | G | $4,550,000 | UFA |
||||||||
Elvis Merzlikins | 29 | G | $1,005,243 | $1,005,243 | $1,005,243 | UFA |
||||||
Special Salary | ||||||||||||
Total | $70,138,825 | $59,087,825 | $35,797,825 | $18,312,500 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jon Cooper | 55 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Pierre-Edouard Bellemare | 38 | C/RW | $1,250,000 | $1,250,000 | UFA |
|||||||
Alexander Barabanov | 29 | W | $850,000 | $850,000 | $850,000 | $850,000 | UFA |
|||||
Austin Watson | 31 | C/W | $850,000 | $850,000 | $850,000 | $850,000 | UFA |
|||||
Joel Hanley | 32 | D | $901,000 | UFA |
||||||||
Kyle MacLean | 24 | LW | $665,500 | $665,500 | $665,500 | RFA |
||||||
Cole Koepke | 25 | C/W | $926,750 | $926,750 | $926,750 | $926,750 | UFA |
|||||
Aaron Ness | 33 | D | $650,000 | UFA |
||||||||
Sean Day | 25 | D | $605,000 | RFA |
||||||||
Nikolas Brouillard | 28 | D | $726,000 | $726,000 | $726,000 | UFA |
||||||
Kevin Gravel | 31 | D | $650,000 | UFA |
||||||||
Devante Stephens | 26 | D | $605,000 | RFA |
||||||||
Peter Abbandonato | 25 | C | $605,000 | RFA |
||||||||
Gabriel Fortier | 23 | C/LW | $715,000 | $715,000 | $715,000 | $715,000 | RFA |
|||||
Curtis Douglas | 23 | C | $825,000 | $825,000 | $825,000 | $825,000 | RFA |
|||||
Colin Theisen | 26 | C | $650,000 | $650,000 | $650,000 | UFA |
||||||
Quinn Schmiemann | 22 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Alex Green | 25 | D | $605,000 | $605,000 | $605,000 | RFA |
||||||
D.J. Busdeker | 23 | RW | $726,000 | $726,000 | $726,000 | $726,000 | RFA |
|||||
Chaz Lucius | 20 | C | $850,000 | $850,000 | RFA |
|||||||
Spencer Martin | 28 | G | $605,000 | UFA |
||||||||
Collin Delia | 29 | G | $850,000 | $850,000 | $850,000 | $850,000 | UFA |
|||||
Matt Murray | 29 | G | $850,000 | $850,000 | $850,000 | $850,000 | UFA |
|||||
Total | $16,610,250 | $11,989,250 | $9,889,250 | $6,592,750 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $70,138,825 |
Cap Space | $17,861,175 |
Projections | |
---|---|
Current Cash Balance | $162,834,810 |
Projected Expenses | - $52,961,948 |
Projected Revenues | $72,711,268 |
Projected Cash Balance | $182,584,130 |
Revenues | |
---|---|
Total Income To Date | $20,450,044 |
Avg. Income per Home Game | $2,272,227 |
Expenses | |
---|---|
Expenses Paid To Date | $17,176,848 |
Approx. Daily Expenses | $357,851 |
Attendance | |
---|---|
Home Games Played | 9 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 13,334 (74.08%) |
Arena Capacity | 18,000 |