Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
J.T. Miller | 31 | C/W | $5,339,250 | $5,339,250 | $5,339,250 | UFA |
||||||
Kirill Kaprizov | 27 | C/W | $8,424,000 | $8,424,000 | RFA |
|||||||
Elias Lindholm | 29 | C/W | $4,932,500 | $4,932,500 | $4,932,500 | $4,932,500 | $4,932,500 | UFA |
||||
Mark Scheifele | 31 | C/W | $14,125,000 | $14,125,000 | $14,125,000 | $14,125,000 | UFA |
|||||
Justin Faulk | 32 | D | $2,457,750 | $2,457,750 | UFA |
|||||||
Charlie McAvoy | 26 | D | $8,892,000 | $8,892,000 | $8,892,000 | RFA |
||||||
Nick Suzuki | 24 | C/W | $7,300,125 | $7,300,125 | $7,300,125 | $7,300,125 | RFA |
|||||
Quinn Hughes | 24 | D | $7,400,000 | $7,400,000 | $7,400,000 | $7,400,000 | $7,400,000 | RFA |
||||
Radek Faksa | 30 | C/W | $2,650,000 | $2,650,000 | $2,650,000 | $2,650,000 | $2,650,000 | UFA |
||||
Logan O'Connor | 27 | C/W | $679,000 | $679,000 | RFA |
|||||||
Alexander Romanov | 24 | D | $2,340,000 | $2,340,000 | $2,340,000 | $2,340,000 | $2,340,000 | RFA |
||||
Olli Maatta | 29 | D | $1,501,000 | $1,501,000 | $1,501,000 | $1,501,000 | UFA |
|||||
Rem Pitlick | 27 | C/W | $859,090 | $859,090 | RFA |
|||||||
Kaiden Guhle | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Julien Gauthier | 26 | C/W | $798,250 | $798,250 | RFA |
|||||||
Jonny Brodzinski | 31 | C/W | $798,000 | UFA |
||||||||
Hudson Fasching | 28 | C/W | $767,000 | $795,000 | $795,000 | UFA |
||||||
Lias Andersson | 25 | C/W | $757,500 | $750,000 | $750,000 | $750,000 | RFA |
|||||
Jesse Ylonen | 24 | C/W | $900,000 | $775,000 | $775,000 | $775,000 | $775,000 | RFA |
||||
Andrei Vasilevskiy | 29 | G | $9,800,000 | $9,800,000 | $9,800,000 | $9,800,000 | $9,800,000 | UFA |
||||
Kaapo Kahkonen | 27 | G | $672,075 | $2,900,000 | $2,900,000 | $2,900,000 | $2,900,000 | $2,900,000 | UFA |
|||
Special Salary | ||||||||||||
Total | $82,317,540 | $83,642,965 | $70,424,875 | $54,473,625 | $30,797,500 | $2,900,000 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Mike Sullivan | 55 | HC | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Filip Hallander | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Colton White | 27 | D | $762,500 | $762,500 | RFA |
|||||||
Gustav Lindstrom | 25 | D | $800,000 | $800,000 | $800,000 | $800,000 | RFA |
|||||
David Gustafsson | 24 | C/W | $750,000 | $750,000 | $750,000 | RFA |
||||||
Sam Poulin | 23 | LW | $925,000 | $925,000 | RFA |
|||||||
Jacob Bernard-Docker | 24 | D | $925,000 | $925,000 | RFA |
|||||||
Hugh McGing | 25 | C/W | $700,000 | $700,000 | $700,000 | RFA |
||||||
Jonathan Gruden | 24 | C/W | $900,000 | RFA |
||||||||
Lukas Svejkovsky | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Kim Nousiainen | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Leevi Merilainen | 21 | G | $925,000 | $925,000 | $925,000 | RFA |
||||||
Total | $9,462,500 | $8,562,500 | $4,100,000 | $800,000 |
Salary Cap | |
---|---|
Salary Cap | $82,500,000 |
Current Payroll | $82,317,540 |
Cap Space | $182,460 |
Projections | |
---|---|
Current Cash Balance | $17,745,643 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $17,745,643 |
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 |