Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Artemi Panarin | 33 | C/W | $13,500,000 | $13,500,000 | $13,500,000 | $13,500,000 | $13,500,000 | UFA |
||||
Brad Marchand | 37 | C/W | $10,500,000 | UFA |
||||||||
Brent Burns | 40 | D | $15,000,000 | UFA |
||||||||
Robert Thomas | 25 | C/W | $2,884,000 | $2,884,000 | $2,884,000 | RFA |
||||||
Mats Zuccarello | 37 | C/W | $7,800,000 | UFA |
||||||||
Quinton Byfield | 22 | C/W | $925,000 | RFA |
||||||||
Jack Quinn | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Henri Jokiharju | 26 | D | $2,600,000 | $2,600,000 | $2,600,000 | RFA |
||||||
Michael McLeod | 27 | C/W | $750,000 | RFA |
||||||||
Dylan Guenther | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
Juuso Parssinen | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Marco Scandella | 35 | D | $2,156,500 | $2,156,500 | UFA |
|||||||
Aliaksei Protas | 24 | C/W | $925,000 | RFA |
||||||||
Tanner Pearson | 32 | C/W | $3,813,750 | $3,813,750 | UFA |
|||||||
Olen Zellweger | 21 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Keegan Kolesar | 28 | C/W | $754,000 | RFA |
||||||||
Simon Edvinsson | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Samuel Bolduc | 24 | D | $800,000 | RFA |
||||||||
Nikolai Knyzhov | 27 | D | $884,000 | $884,000 | RFA |
|||||||
Marc-Andre Fleury | 40 | G | $10,000,000 | UFA |
||||||||
Olivier Rodrigue | 24 | G | $806,000 | $806,000 | $806,000 | $806,000 | $806,000 | RFA |
||||
Special Salary | ||||||||||||
Total | $78,723,250 | $31,269,250 | $21,640,000 | $14,306,000 | $14,306,000 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
John Tortorella | 65 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Samuel Fagemo | 25 | C/W | $806,000 | $806,000 | $806,000 | $806,000 | RFA |
|||||
Xavier Simoneau | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Brayden Tracey | 24 | C/W | $925,000 | RFA |
||||||||
Xavier Bourgault | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
Antti Tuomisto | 24 | D | $925,000 | $925,000 | RFA |
|||||||
Bogdan Trineyev | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Robert Mastrosimone | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Albert Johansson | 24 | D | $925,000 | $925,000 | RFA |
|||||||
Donovan Sebrango | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Calle Clang | 23 | G | $925,000 | $925,000 | RFA |
|||||||
Adam Scheel | 26 | G | $849,150 | RFA |
||||||||
Aleksei Kolosov | 23 | G | $925,000 | $925,000 | $925,000 | RFA |
||||||
Total | $10,905,150 | $9,131,000 | $1,731,000 | $806,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $78,723,250 |
Cap Space | $4,776,750 |
Projections | |
---|---|
Current Cash Balance | $54,051,990 |
Projected Expenses | - $44,691,853 |
Projected Revenues | $41,772,150 |
Projected Cash Balance | $51,132,287 |
Revenues | |
---|---|
Total Income To Date | $39,783,000 |
Avg. Income per Home Game | $1,989,150 |
Expenses | |
---|---|
Expenses Paid To Date | $33,335,291 |
Approx. Daily Expenses | $410,017 |
Attendance | |
---|---|
Home Games Played | 20 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |