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 | 32 | RW | $9,500,000 | UFA |
||||||||
Brayden Point | 29 | C | $8,775,000 | $8,775,000 | UFA |
|||||||
Victor Hedman | 34 | D | $9,450,000 | $9,450,000 | $9,450,000 | UFA |
||||||
Anthony Cirelli | 28 | C/W | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
Mikhail Sergachev | 27 | D | $2,400,000 | RFA |
||||||||
Thomas Chabot | 28 | D | $3,000,000 | $3,000,000 | UFA |
|||||||
William Eklund | 22 | LW | $850,000 | $850,000 | RFA |
|||||||
Alex Pietrangelo | 35 | D | $7,800,000 | UFA |
||||||||
Brock Boeser | 28 | RW | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
Carter Verhaeghe | 29 | C/W | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
Alex Killorn | 35 | C/LW | $5,340,000 | UFA |
||||||||
Michael Amadio | 29 | C/W | $2,000,000 | $2,000,000 | UFA |
|||||||
Nick Bjugstad | 33 | C/RW | $991,100 | $991,100 | $991,100 | $991,100 | UFA |
|||||
Cole Koepke | 27 | C/W | $926,750 | $926,750 | $926,750 | UFA |
||||||
Nick Perbix | 27 | D | $650,000 | RFA |
||||||||
Austin Watson | 33 | C/W | $850,000 | $850,000 | $850,000 | UFA |
||||||
Tye Kartye | 24 | C/LW | $862,500 | $862,500 | $862,500 | RFA |
||||||
Nikolas Brouillard | 30 | D | $726,000 | $726,000 | UFA |
|||||||
Elvis Merzlikins | 31 | G | $1,005,243 | $1,005,243 | UFA |
|||||||
Anton Forsberg | 32 | G | $2,000,000 | UFA |
||||||||
Special Salary | ||||||||||||
Total | $65,126,593 | $37,436,593 | $21,080,350 | $991,100 |
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Rory Kerins | 23 | C | $846,667 | $846,667 | $846,667 | RFA |
||||||
Joakim Kemell | 21 | RW | $886,667 | $886,667 | $886,667 | RFA |
||||||
Oskar Olausson | 22 | RW | $863,333 | $863,333 | $863,333 | RFA |
||||||
Curtis Douglas | 25 | C | $825,000 | $825,000 | $825,000 | RFA |
||||||
Michael Milne | 22 | LW | $861,667 | $861,667 | $861,667 | RFA |
||||||
Sammy Walker | 26 | C | $550,000 | RFA |
||||||||
Jaroslav Chmelar | 25 | C | $750,000 | RFA |
||||||||
Gabriel Fortier | 25 | C/LW | $715,000 | $715,000 | $715,000 | RFA |
||||||
Jason Polin | 26 | RW | $775,000 | RFA |
||||||||
Devante Stephens | 28 | D | $665,500 | $665,500 | $665,500 | $665,500 | UFA |
|||||
Ronan Seeley | 22 | D | $750,000 | RFA |
||||||||
Chaz Lucius | 22 | C | $850,000 | RFA |
||||||||
Jake McLaughlin | 29 | D | $750,000 | UFA |
||||||||
Pierre-Edouard Bellemare | 40 | C/RW | $1,250,000 | UFA |
||||||||
Sean Day | 27 | D | $665,500 | $665,500 | $665,500 | $665,500 | UFA |
|||||
Peter Abbandonato | 27 | C | $665,500 | $665,500 | $665,500 | $665,500 | UFA |
|||||
Alexander Barabanov | 31 | W | $850,000 | $850,000 | $850,000 | UFA |
||||||
D.J. Busdeker | 25 | RW | $726,000 | $726,000 | $726,000 | RFA |
||||||
Alex Green | 27 | D | $605,000 | $605,000 | UFA |
|||||||
Colin Theisen | 28 | C | $650,000 | $650,000 | UFA |
|||||||
Quinn Schmiemann | 23 | D | $650,000 | $650,000 | RFA |
|||||||
Evan Nause | 22 | D | $750,000 | RFA |
||||||||
Collin Delia | 31 | G | $850,000 | $850,000 | $850,000 | UFA |
||||||
Magnus Chrona | 24 | G | $867,500 | $867,500 | RFA |
|||||||
Matt Murray | 31 | G | $850,000 | $850,000 | $850,000 | UFA |
||||||
Total | $19,468,334 | $13,043,334 | $10,270,834 | $1,996,500 |
Salary Cap | |
---|---|
Salary Cap | $95,500,000 |
Current Payroll | $65,126,593 |
Cap Space | $30,373,407 |
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 |