Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
J.T. Miller | 32 | C/W | $5,339,250 | $5,339,250 | UFA |
|||||||
Kirill Kaprizov | 28 | C/W | $8,424,000 | RFA |
||||||||
Nick Suzuki | 25 | C/W | $7,300,125 | $7,300,125 | $7,300,125 | RFA |
||||||
Quinn Hughes | 25 | D | $7,400,000 | $7,400,000 | $7,400,000 | $7,400,000 | RFA |
|||||
Elias Lindholm | 30 | C/W | $4,932,500 | $4,932,500 | $4,932,500 | $4,932,500 | UFA |
|||||
Kris Letang | 38 | D | $5,312,500 | UFA |
||||||||
Josh Morrissey | 30 | D | $6,356,250 | $6,356,250 | $6,356,250 | $6,356,250 | UFA |
|||||
Justin Faulk | 33 | D | $2,457,750 | UFA |
||||||||
Martin Necas | 26 | C/W | $3,120,000 | $3,120,000 | $3,120,000 | RFA |
||||||
Ryan McDonagh | 36 | D | $7,450,000 | UFA |
||||||||
Jack Roslovic | 28 | C/W | $1,900,971 | RFA |
||||||||
Filip Chytil | 25 | C/W | $2,156,333 | RFA |
||||||||
Kaiden Guhle | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Radek Faksa | 31 | C/W | $2,650,000 | $2,650,000 | $2,650,000 | $2,650,000 | UFA |
|||||
Hudson Fasching | 29 | C/W | $795,000 | $795,000 | UFA |
|||||||
Julien Gauthier | 27 | C/W | $798,250 | RFA |
||||||||
Nick Cousins | 31 | C/W | $1,614,600 | $1,614,600 | UFA |
|||||||
Oliver Wahlstrom | 25 | C/W | $842,400 | $842,400 | $842,400 | $842,400 | RFA |
|||||
David Gustafsson | 25 | C/W | $750,000 | $750,000 | RFA |
|||||||
Andrei Vasilevskiy | 30 | G | $9,800,000 | $9,800,000 | $9,800,000 | $9,800,000 | UFA |
|||||
Karel Vejmelka | 29 | G | $2,333,334 | $2,333,334 | UFA |
|||||||
Special Salary | ||||||||||||
Total | $82,658,263 | $54,158,459 | $42,401,275 | $31,981,150 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Mike Sullivan | 56 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Marcus Johansson | 34 | C/W | $1,300,000 | UFA |
||||||||
Rem Pitlick | 28 | C/W | $859,090 | RFA |
||||||||
Jesse Ylonen | 25 | C/W | $775,000 | $775,000 | $775,000 | $775,000 | RFA |
|||||
Lias Andersson | 26 | C/W | $750,000 | $750,000 | $750,000 | RFA |
||||||
Gustav Lindstrom | 26 | D | $800,000 | $800,000 | $800,000 | RFA |
||||||
Colton White | 28 | D | $762,500 | RFA |
||||||||
Sam Poulin | 24 | C/W | $925,000 | RFA |
||||||||
Alex Turcotte | 24 | C/W | $925,000 | RFA |
||||||||
Brennan Othmann | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Hugh McGing | 26 | C/W | $700,000 | $700,000 | RFA |
|||||||
Chase Stillman | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Lukas Svejkovsky | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Kim Nousiainen | 24 | D | $925,000 | RFA |
||||||||
Leevi Merilainen | 22 | G | $925,000 | $925,000 | RFA |
|||||||
Total | $12,421,590 | $6,725,000 | $4,175,000 | $775,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $82,658,263 |
Cap Space | $841,737 |
Projections | |
---|---|
Current Cash Balance | $22,373,095 |
Projected Expenses | - $63,715,776 |
Projected Revenues | $70,471,040 |
Projected Cash Balance | $29,128,359 |
Revenues | |
---|---|
Total Income To Date | $19,819,980 |
Avg. Income per Home Game | $2,202,220 |
Expenses | |
---|---|
Expenses Paid To Date | $18,942,528 |
Approx. Daily Expenses | $430,512 |
Attendance | |
---|---|
Home Games Played | 9 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |