Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Chris Kreider | 33 | C/W | $7,680,000 | $7,680,000 | $7,680,000 | UFA |
||||||
John Tavares | 33 | C/W | $11,187,000 | UFA |
||||||||
Jonathan Huberdeau | 31 | C/W | $3,000,150 | $3,000,150 | $3,000,150 | UFA |
||||||
Sam Reinhart | 28 | C/W | $3,416,400 | $6,610,500 | $6,610,500 | $6,610,500 | $6,610,500 | $6,610,500 | UFA |
|||
Evander Kane | 32 | C/W | $7,119,000 | $7,119,000 | UFA |
|||||||
Nick Schmaltz | 28 | C/W | $2,737,800 | $6,054,750 | $6,054,750 | $6,054,750 | $6,054,750 | UFA |
||||
Jordan Kyrou | 26 | C/W | $2,620,800 | $2,620,800 | $2,620,800 | RFA |
||||||
Morgan Rielly | 30 | D | $5,085,000 | $5,085,000 | $5,085,000 | $5,085,000 | UFA |
|||||
Lawson Crouse | 27 | C/W | $1,461,333 | $1,461,333 | RFA |
|||||||
Shea Theodore | 28 | D | $4,867,200 | $5,288,400 | $5,288,400 | $5,288,400 | $5,288,400 | $5,288,400 | UFA |
|||
Oliver Bjorkstrand | 29 | C/W | $5,491,800 | $5,491,800 | $5,491,800 | $5,491,800 | $5,491,800 | UFA |
||||
Nic Dowd | 34 | C/W | $2,700,000 | UFA |
||||||||
Brett Pesce | 29 | D | $4,093,425 | $4,093,425 | $4,093,425 | $4,093,425 | $4,093,425 | UFA |
||||
Calle Jarnkrok | 32 | C/W | $2,260,000 | $2,260,000 | UFA |
|||||||
Dylan DeMelo | 31 | D | $1,960,000 | $1,960,000 | UFA |
|||||||
Justin Holl | 32 | D | $2,070,000 | UFA |
||||||||
Justin Schultz | 33 | D | $2,400,000 | $2,400,000 | UFA |
|||||||
Pierre-Edouard Bellemare | 39 | C/W | $3,000,000 | UFA |
||||||||
Jeremy Swayman | 25 | G | $900,000 | $3,252,600 | $3,252,600 | $3,252,600 | RFA |
|||||
Anton Forsberg | 31 | G | $805,000 | $805,000 | UFA |
|||||||
Semyon Varlamov | 36 | G | $3,752,500 | UFA |
||||||||
Special Salary | ||||||||||||
Total | $78,607,408 | $65,182,758 | $49,177,425 | $35,876,475 | $27,538,875 | $11,898,900 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jared Bednar | 51 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Andreas Johnsson | 29 | C/W | $1,650,000 | $1,650,000 | UFA |
|||||||
Joe Veleno | 24 | C/W | $820,845 | $820,845 | $820,845 | RFA |
||||||
Austin Wagner | 27 | C/W | $1,178,666 | $1,178,666 | RFA |
|||||||
Josh Mahura | 26 | D | $780,000 | $780,000 | $780,000 | RFA |
||||||
Elmer Soderblom | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Benoit-Olivier Groulx | 24 | C/W | $900,000 | $750,000 | $750,000 | $750,000 | $750,000 | RFA |
||||
Jonas Rondbjerg | 25 | C/W | $797,334 | $797,334 | $797,334 | $797,334 | RFA |
|||||
Alec Regula | 23 | D | $900,000 | RFA |
||||||||
Gage Goncalves | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Givani Smith | 26 | C/W | $780,000 | $780,000 | $780,000 | RFA |
||||||
Riley Damiani | 24 | C/W | $900,000 | $798,250 | $798,250 | $798,250 | RFA |
|||||
Daniel Torgersson | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Chase Pearson | 26 | C/W | $936,188 | RFA |
||||||||
Alex Beaucage | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
Keean Washkurak | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
Yan Kuznetsov | 22 | D | $925,000 | $925,000 | RFA |
|||||||
Adam Wilsby | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Ivan Morozov | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Kirill Tyutyayev | 23 | C/W | $750,000 | RFA |
||||||||
Mikko Kokkonen | 23 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Joey Daccord | 27 | G | $780,000 | $780,000 | RFA |
|||||||
Total | $19,498,033 | $16,660,095 | $7,501,429 | $2,345,584 | $750,000 |
Salary Cap | |
---|---|
Salary Cap | $82,500,000 |
Current Payroll | $78,607,408 |
Cap Space | $3,892,592 |
Projections | |
---|---|
Current Cash Balance | $45,268,573 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $45,268,573 |
Revenues | |
---|---|
Total Income To Date | $2,145,600 |
Avg. Income per Home Game | $2,145,600 |
Expenses | |
---|---|
Expenses Paid To Date | $ |
Approx. Daily Expenses | $ |
Attendance | |
---|---|
Home Games Played | 1 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |