Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Nikita Kucherov | 32 | C/W | $16,300,000 | $16,300,000 | $16,300,000 | $16,300,000 | UFA |
|||||
Filip Forsberg | 30 | C/W | $9,605,000 | $9,605,000 | $9,605,000 | $9,605,000 | UFA |
|||||
Mika Zibanejad | 32 | C/W | $5,752,500 | UFA |
||||||||
Brady Tkachuk | 25 | C/W | $7,722,535 | $7,722,535 | $7,722,535 | RFA |
||||||
Chris Kreider | 34 | C/W | $3,840,000 | $3,840,000 | UFA |
|||||||
Phillip Danault | 32 | C/W | $3,135,750 | $3,135,750 | UFA |
|||||||
Travis Sanheim | 29 | D | $6,356,250 | $6,356,250 | $6,356,250 | $6,356,250 | $6,356,250 | UFA |
||||
Hampus Lindholm | 31 | D | $5,294,050 | $5,294,050 | $5,294,050 | UFA |
||||||
Dylan DeMelo | 32 | D | $1,960,000 | UFA |
||||||||
Nikita Zadorov | 30 | D | $3,881,300 | $3,881,300 | $3,881,300 | UFA |
||||||
Erik Cernak | 28 | D | $2,761,200 | RFA |
||||||||
Alex Newhook | 24 | C/W | $2,610,000 | RFA |
||||||||
Rafael Harvey-Pinard | 26 | C/W | $1,029,600 | $1,029,600 | $1,029,600 | RFA |
||||||
Jack McBain | 25 | C/W | $925,000 | RFA |
||||||||
Connor Dewar | 26 | C/W | $741,600 | $741,600 | RFA |
|||||||
Brandon Duhaime | 28 | C/W | $702,000 | RFA |
||||||||
Pierre-Olivier Joseph | 26 | D | $858,000 | $858,000 | $858,000 | RFA |
||||||
Nick Perbix | 27 | D | $1,718,496 | $1,718,496 | RFA |
|||||||
Alex Barre-Boulet | 28 | C/W | $788,666 | RFA |
||||||||
Austin Rueschhoff | 27 | C/W | $702,000 | $702,000 | RFA |
|||||||
Juuse Saros | 30 | G | $5,085,000 | $5,085,000 | $5,085,000 | $5,085,000 | UFA |
|||||
Yaroslav Askarov | 23 | G | $925,000 | $925,000 | RFA |
|||||||
Special Salary | ||||||||||||
Total | $82,693,947 | $67,194,581 | $56,131,735 | $37,346,250 | $6,356,250 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Patrick Roy | 58 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Drake Caggiula | 31 | C/W | $762,750 | $762,750 | $762,750 | UFA |
||||||
Wyatt Kaiser | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Tyler Tucker | 25 | D | $748,800 | $748,800 | $748,800 | $748,800 | RFA |
|||||
Jean-Luc Foudy | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Michael Milne | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
Christian Kyrou | 21 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Francesco Pinelli | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Ryder Korczak | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Leo Loof | 23 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Ivan Prosvetov | 26 | G | $695,250 | $695,250 | RFA |
|||||||
Total | $8,681,800 | $8,681,800 | $6,136,550 | $748,800 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $82,693,947 |
Cap Space | $806,053 |
Projections | |
---|---|
Current Cash Balance | $104,997,550 |
Projected Expenses | - $50,822,364 |
Projected Revenues | $54,726,707 |
Projected Cash Balance | $108,901,893 |
Revenues | |
---|---|
Total Income To Date | $31,573,100 |
Avg. Income per Home Game | $2,104,873 |
Expenses | |
---|---|
Expenses Paid To Date | $31,653,691 |
Approx. Daily Expenses | $430,698 |
Attendance | |
---|---|
Home Games Played | 15 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |