Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Brayden Point | 29 | C/W | $9,832,500 | $9,832,500 | $9,832,500 | UFA |
||||||
Alex Tuch | 29 | C/W | $5,462,500 | $5,462,500 | $5,462,500 | $5,462,500 | UFA |
|||||
Brock Nelson | 33 | C/W | $6,102,000 | UFA |
||||||||
Rasmus Dahlin | 25 | D | $10,000,000 | RFA |
||||||||
Chandler Stephenson | 31 | C/W | $2,875,000 | $2,875,000 | UFA |
|||||||
Vincent Trocheck | 31 | C/W | $4,900,000 | $4,900,000 | $4,900,000 | UFA |
||||||
Brandon Montour | 31 | D | $3,700,000 | UFA |
||||||||
Tyler Toffoli | 33 | C/W | $8,875,000 | $8,875,000 | UFA |
|||||||
Brock Faber | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Jaccob Slavin | 31 | D | $6,338,800 | $6,338,800 | UFA |
|||||||
Taylor Hall | 33 | C/W | $3,056,000 | UFA |
||||||||
Zach Parise | 40 | C/W | $2,533,333 | UFA |
||||||||
Nino Niederreiter | 32 | C/W | $5,400,000 | $5,400,000 | UFA |
|||||||
Jonas Siegenthaler | 28 | D | $1,170,000 | RFA |
||||||||
Ryan McLeod | 25 | C/W | $746,928 | $746,928 | $746,928 | $746,928 | RFA |
|||||
Zach Whitecloud | 28 | D | $2,574,000 | RFA |
||||||||
Connor Zary | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Will Cuylle | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Jack Drury | 25 | C/W | $925,000 | RFA |
||||||||
Darcy Kuemper | 35 | G | $4,320,000 | UFA |
||||||||
Alex Nedeljkovic | 29 | G | $1,525,500 | $1,525,500 | $1,525,500 | $1,525,500 | $1,525,500 | UFA |
||||
Special Salary | ||||||||||||
Total | $83,111,561 | $48,731,228 | $23,392,428 | $7,734,928 | $1,525,500 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Peter Laviolette | 59 | HC | $0 | $0 | $0 | $0 | $0 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Glenn Gawdin | 28 | C/W | $780,000 | RFA |
||||||||
Nicolas Aube-Kubel | 29 | C/W | $1,408,750 | $1,408,750 | $1,408,750 | $1,408,750 | UFA |
|||||
Matthew Kessel | 25 | D | $925,000 | RFA |
||||||||
Adam Beckman | 24 | C/W | $925,000 | RFA |
||||||||
Jack Finley | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
Landon Slaggert | 23 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Jack St. Ivany | 25 | D | $925,000 | RFA |
||||||||
Samu Tuomaala | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Judd Caulfield | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Jacob Melanson | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Antti Saarela | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Josh Bloom | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Remi Poirier | 23 | G | $750,000 | RFA |
||||||||
Eetu Makiniemi | 26 | G | $750,000 | RFA |
||||||||
Total | $12,938,750 | $7,883,750 | $5,108,750 | $1,408,750 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $83,111,561 |
Cap Space | $388,439 |
Projections | |
---|---|
Current Cash Balance | $27,052,621 |
Projected Expenses | - $64,065,204 |
Projected Revenues | $72,673,260 |
Projected Cash Balance | $35,660,677 |
Revenues | |
---|---|
Total Income To Date | $17,617,760 |
Avg. Income per Home Game | $2,202,220 |
Expenses | |
---|---|
Expenses Paid To Date | $19,012,686 |
Approx. Daily Expenses | $432,873 |
Attendance | |
---|---|
Home Games Played | 8 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |