Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Nikita Kucherov | 31 | C/W | $16,300,000 | $16,300,000 | $16,300,000 | $16,300,000 | $16,300,000 | UFA |
||||
Filip Forsberg | 29 | C/W | $9,605,000 | $9,605,000 | $9,605,000 | $9,605,000 | $9,605,000 | UFA |
||||
Brady Tkachuk | 24 | C/W | $7,722,535 | $7,722,535 | $7,722,535 | $7,722,535 | RFA |
|||||
Jared Spurgeon | 34 | D | $7,500,000 | UFA |
||||||||
Jean-Gabriel Pageau | 31 | C/W | $5,085,000 | $5,085,000 | $5,085,000 | UFA |
||||||
Ryan O'Reilly | 33 | C/W | $3,813,750 | UFA |
||||||||
Phillip Danault | 31 | C/W | $3,135,750 | $3,135,750 | $3,135,750 | UFA |
||||||
Hampus Lindholm | 30 | D | $5,294,050 | $5,294,050 | $5,294,050 | $5,294,050 | UFA |
|||||
Travis Sanheim | 28 | D | $3,055,000 | $6,356,250 | $6,356,250 | $6,356,250 | $6,356,250 | $6,356,250 | UFA |
|||
Erik Cernak | 27 | D | $2,761,200 | $2,761,200 | RFA |
|||||||
Rafael Harvey-Pinard | 25 | C/W | $833,250 | $1,029,600 | $1,029,600 | $1,029,600 | RFA |
|||||
Logan Stanley | 26 | D | $900,000 | $900,000 | RFA |
|||||||
Alex Newhook | 23 | C/W | $900,000 | $2,610,000 | RFA |
|||||||
Michael Stone | 34 | D | $750,000 | UFA |
||||||||
Alex Barre-Boulet | 27 | C/W | $788,666 | $788,666 | RFA |
|||||||
Connor Dewar | 25 | C/W | $741,600 | $741,600 | $741,600 | RFA |
||||||
Pierre-Olivier Joseph | 25 | D | $858,000 | $858,000 | $858,000 | $858,000 | RFA |
|||||
Brandon Duhaime | 27 | C/W | $702,000 | $702,000 | RFA |
|||||||
Tyler Tucker | 24 | D | $900,000 | $748,800 | $748,800 | $748,800 | $748,800 | RFA |
||||
Austin Rueschhoff | 26 | C/W | $702,000 | $702,000 | $702,000 | RFA |
||||||
Nicolas Beaudin | 24 | D | $900,000 | RFA |
||||||||
Juuse Saros | 29 | G | $5,085,000 | $5,085,000 | $5,085,000 | $5,085,000 | $5,085,000 | UFA |
||||
Ivan Prosvetov | 25 | G | $695,250 | $695,250 | $695,250 | RFA |
||||||
Special Salary | $2,200,000 | |||||||||||
Total | $81,228,051 | $71,120,701 | $63,358,835 | $52,999,235 | $38,095,050 | $6,356,250 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Gerard Gallant | 60 | HC | $0 | $0 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Drake Caggiula | 30 | C/W | $762,750 | $762,750 | $762,750 | $762,750 | UFA |
|||||
Jean-Luc Foudy | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Aidan Dudas | 24 | C/W | $900,000 | RFA |
||||||||
Michael Milne | 21 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Cameron Hillis | 24 | C/W | $925,000 | RFA |
||||||||
Yaroslav Askarov | 22 | G | $925,000 | $925,000 | $925,000 | RFA |
||||||
Total | $5,362,750 | $3,537,750 | $3,537,750 | $762,750 |
Salary Cap | |
---|---|
Salary Cap | $82,500,000 |
Current Payroll | $81,228,051 |
Cap Space | $1,271,949 |
Projections | |
---|---|
Current Cash Balance | $93,078,141 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $93,078,141 |
Revenues | |
---|---|
Total Income To Date | $4,291,200 |
Avg. Income per Home Game | $2,145,600 |
Expenses | |
---|---|
Expenses Paid To Date | $ |
Approx. Daily Expenses | $ |
Attendance | |
---|---|
Home Games Played | 2 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |