Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Nathan MacKinnon | 29 | C/W | $6,463,800 | $6,463,800 | $6,463,800 | UFA |
||||||
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 | $10,296,000 | $10,296,000 | $10,296,000 | 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 |
||||||||
Jonas Siegenthaler | 28 | D | $1,170,000 | $3,457,800 | $3,457,800 | $3,457,800 | $3,457,800 | $3,457,800 | UFA |
|||
Zach Whitecloud | 28 | D | $2,574,000 | $2,796,750 | $2,796,750 | $2,796,750 | $2,796,750 | $2,796,750 | UFA |
|||
Phillip Di Giuseppe | 31 | C/W | $750,000 | UFA |
||||||||
Nicolas Aube-Kubel | 29 | C/W | $1,408,750 | $1,408,750 | $1,408,750 | $1,408,750 | UFA |
|||||
Jack Drury | 25 | C/W | $925,000 | $1,614,600 | $1,614,600 | $1,614,600 | 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 | $83,737,183 | $66,772,000 | $48,683,200 | $26,561,900 | $7,780,050 | $6,254,550 |
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 | $883,500 | $883,500 | $883,500 | UFA |
|||||
Matthew Kessel | 25 | D | $925,000 | $748,800 | $748,800 | $748,800 | RFA |
|||||
Adam Beckman | 24 | C/W | $925,000 | $806,000 | $806,000 | $806,000 | $806,000 | 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 | $806,000 | $806,000 | $806,000 | RFA |
|||||
Chase Priskie | 29 | D | $795,150 | $795,150 | $795,150 | UFA |
||||||
Henrik Rybinski | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Karl Henriksson | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Judd Caulfield | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Avery Hayes | 22 | C/W | $750,000 | $750,000 | $750,000 | 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 | $853,400 | $853,400 | $853,400 | RFA |
|||||
Eetu Makiniemi | 26 | G | $750,000 | $868,000 | $868,000 | $868,000 | UFA |
|||||
Total | $14,000,150 | $13,910,850 | $9,285,850 | $4,965,700 | $806,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $83,737,183 |
Cap Space | $-237,183 |
Projections | |
---|---|
Current Cash Balance | $16,706,975 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $16,706,975 |
Revenues | |
---|---|
Total Income To Date | $6,606,660 |
Avg. Income per Home Game | $2,202,220 |
Expenses | |
---|---|
Expenses Paid To Date | $ |
Approx. Daily Expenses | $ |
Attendance | |
---|---|
Home Games Played | 3 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |