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 | $9,170,000 | $9,170,000 | $9,170,000 | $9,170,000 | $9,170,000 | UFA |
|||
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 |
||||||
Jordan Eberle | 35 | C/W | $2,418,500 | UFA |
||||||||
Ryan McDonagh | 36 | D | $7,450,000 | UFA |
||||||||
Jack Roslovic | 28 | C/W | $1,900,971 | $2,850,000 | $2,850,000 | $2,850,000 | $2,850,000 | $2,850,000 | UFA |
|||
Filip Chytil | 25 | C/W | $2,156,333 | $4,250,000 | $4,250,000 | $4,250,000 | 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 | $750,000 | RFA |
|||||||
Oliver Wahlstrom | 25 | C/W | $842,400 | $842,400 | $842,400 | $842,400 | RFA |
|||||
Jesse Ylonen | 25 | C/W | $775,000 | $775,000 | $775,000 | $775,000 | 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 | $83,487,163 | $69,588,859 | $59,446,275 | $49,026,150 | $12,020,000 | $12,020,000 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Rem Pitlick | 28 | C/W | $859,090 | RFA |
||||||||
Lias Andersson | 26 | C/W | $750,000 | $750,000 | $750,000 | RFA |
||||||
David Gustafsson | 25 | C/W | $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 | $725,400 | $725,400 | $725,400 | $725,400 | RFA |
||||
Alex Turcotte | 24 | C/W | $925,000 | $725,400 | $725,400 | $725,400 | $725,400 | 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 | $11,096,590 | $8,150,800 | $4,850,800 | $1,450,800 | $1,450,800 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $83,487,163 |
Cap Space | $12,837 |
Projections | |
---|---|
Current Cash Balance | $10,994,181 |
Projected Expenses | - $6,522,435 |
Projected Revenues | $8,808,880 |
Projected Cash Balance | $13,280,626 |
Revenues | |
---|---|
Total Income To Date | $81,482,140 |
Avg. Income per Home Game | $2,202,220 |
Expenses | |
---|---|
Expenses Paid To Date | $76,106,760 |
Approx. Daily Expenses | $434,829 |
Attendance | |
---|---|
Home Games Played | 37 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |