Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Brayden Point | 28 | C/W | $9,832,500 | $9,832,500 | $9,832,500 | $9,832,500 | UFA |
|||||
Alex Tuch | 28 | C/W | $5,462,500 | $5,462,500 | $5,462,500 | $5,462,500 | $5,462,500 | UFA |
||||
Brock Nelson | 32 | C/W | $6,102,000 | $6,102,000 | UFA |
|||||||
Chandler Stephenson | 30 | C/W | $2,875,000 | $2,875,000 | $2,875,000 | UFA |
||||||
Rasmus Dahlin | 24 | D | $5,400,000 | $10,000,000 | RFA |
|||||||
Taylor Hall | 32 | C/W | $3,056,000 | $3,056,000 | UFA |
|||||||
Vincent Trocheck | 30 | C/W | $4,900,000 | $4,900,000 | $4,900,000 | $4,900,000 | UFA |
|||||
Brandon Montour | 30 | D | $3,700,000 | $3,700,000 | UFA |
|||||||
Charlie Coyle | 32 | C/W | $3,315,200 | UFA |
||||||||
Tyler Toffoli | 32 | C/W | $8,875,000 | $8,875,000 | $8,875,000 | UFA |
||||||
Jaccob Slavin | 30 | D | $6,338,800 | $6,338,800 | $6,338,800 | UFA |
||||||
Nino Niederreiter | 31 | C/W | $5,400,000 | $5,400,000 | $5,400,000 | UFA |
||||||
Zach Parise | 39 | C/W | $2,700,000 | UFA |
||||||||
Brayden McNabb | 33 | D | $2,870,000 | UFA |
||||||||
Cal Clutterbuck | 36 | C/W | $1,400,000 | UFA |
||||||||
Zach Whitecloud | 27 | D | $746,750 | $2,574,000 | RFA |
|||||||
Jonas Siegenthaler | 27 | D | $1,170,000 | $1,170,000 | RFA |
|||||||
Ryan McLeod | 24 | C/W | $746,928 | $746,928 | $746,928 | $746,928 | $746,928 | RFA |
||||
Jon Merrill | 32 | D | $1,499,999 | UFA |
||||||||
Darcy Kuemper | 34 | G | $4,320,000 | $4,320,000 | UFA |
|||||||
Alex Nedeljkovic | 28 | G | $767,000 | $1,525,500 | $1,525,500 | $1,525,500 | $1,525,500 | $1,525,500 | UFA |
|||
Special Salary | ||||||||||||
Total | $81,477,677 | $76,878,228 | $45,956,228 | $22,467,428 | $7,734,928 | $1,525,500 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Peter Laviolette | 58 | HC | $0 | $0 |
Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Nicolas Aube-Kubel | 28 | C/W | $1,006,200 | $1,408,750 | $1,408,750 | $1,408,750 | $1,408,750 | UFA |
||||
Adam Beckman | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Glenn Gawdin | 27 | C/W | $780,000 | $780,000 | RFA |
|||||||
Jack Drury | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Connor Zary | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Will Cuylle | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Matthew Kessel | 24 | D | $925,000 | $925,000 | RFA |
|||||||
Brayden Burke | 27 | C/W | $780,000 | $780,000 | RFA |
|||||||
Jack Finley | 21 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Jack St. Ivany | 24 | D | $925,000 | $925,000 | RFA |
|||||||
Filip Engaras | 25 | C/W | $925,000 | RFA |
||||||||
Hunter Jones | 23 | G | $900,000 | $800,000 | $800,000 | $800,000 | RFA |
|||||
Total | $10,866,200 | $10,243,750 | $4,983,750 | $2,208,750 | $1,408,750 |
Salary Cap | |
---|---|
Salary Cap | $82,500,000 |
Current Payroll | $81,477,677 |
Cap Space | $1,022,323 |
Projections | |
---|---|
Current Cash Balance | $23,344,080 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $23,344,080 |
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 | 100% |
Avg. Attendance per Game | (0.00%) |
Arena Capacity | 18,000 |