Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Travis Sanheim | 27 | D | $3,900,000 | $3,900,000 | $3,900,000 | $3,900,000 | UFA |
|||||
Zach Werenski | 26 | D | $6,000,000 | $6,000,000 | $6,000,000 | UFA |
||||||
Sean Monahan | 28 | C/LW | $7,331,250 | UFA |
||||||||
Johnny Gaudreau | 30 | W | $8,775,000 | $8,775,000 | UFA |
|||||||
Jordan Staal | 34 | C | $7,000,000 | UFA |
||||||||
Oliver Bjorkstrand | 28 | W | $2,875,000 | $2,875,000 | $2,875,000 | $2,875,000 | UFA |
|||||
Vladimir Tarasenko | 31 | RW | $9,000,000 | $9,000,000 | UFA |
|||||||
Jake Middleton | 27 | D | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
Yanni Gourde | 31 | C/W | $8,400,000 | $8,400,000 | $8,400,000 | UFA |
||||||
Jack Johnson | 36 | D | $1,499,999 | UFA |
||||||||
Sam Steel | 25 | C | $992,833 | $992,833 | $992,833 | RFA |
||||||
Anton Lundell | 21 | C | $975,000 | RFA |
||||||||
Emil Lilleberg | 22 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Colin Blackwell | 30 | C | $1,250,000 | $1,250,000 | $1,250,000 | UFA |
||||||
Kasperi Kapanen | 27 | W | $3,680,000 | $3,680,000 | $3,680,000 | UFA |
||||||
Oliver Kylington | 26 | D | $840,457 | $840,457 | RFA |
|||||||
Kevin Stenlund | 26 | C/RW | $950,583 | $950,583 | $950,583 | $950,583 | UFA |
|||||
Pontus Holmberg | 24 | RW | $650,000 | $650,000 | RFA |
|||||||
Frederik Andersen | 33 | G | $6,500,000 | $6,500,000 | $6,500,000 | UFA |
||||||
Akira Schmid | 23 | G | $850,833 | RFA |
||||||||
Special Salary | ||||||||||||
Total | $74,120,955 | $56,463,873 | $37,198,416 | $7,725,583 |
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 | 64 | HC | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Ryker Evans | 21 | D | $650,000 | $650,000 | RFA |
|||||||
Cale Fleury | 24 | D | $605,000 | $605,000 | RFA |
|||||||
Jake Christiansen | 23 | D | $650,000 | $650,000 | RFA |
|||||||
Matt Coronato | 20 | RW | $850,000 | $850,000 | $850,000 | RFA |
||||||
Cooper Marody | 26 | C | $850,000 | $850,000 | RFA |
|||||||
Ethen Frank | 25 | C/W | $975,000 | RFA |
||||||||
Nikita Nesterenko | 21 | C/LW | $650,000 | $650,000 | RFA |
|||||||
Ryan Shea | 26 | D | $605,000 | $605,000 | $605,000 | $605,000 | UFA |
|||||
Brian Halonen | 24 | C/LW | $975,000 | RFA |
||||||||
Jonas Rondbjerg | 24 | W | $766,667 | RFA |
||||||||
Mason Shaw | 24 | C/LW | $1,200,000 | RFA |
||||||||
Connor MacKey | 26 | D | $1,017,500 | $1,017,500 | RFA |
|||||||
Jett Woo | 23 | D | $950,000 | $950,000 | RFA |
|||||||
Tristen Nielsen | 23 | C/W | $715,000 | $715,000 | RFA |
|||||||
Austin Strand | 26 | D | $920,000 | RFA |
||||||||
Matt Kiersted | 25 | D | $762,500 | RFA |
||||||||
Shawn Element | 23 | C | $800,000 | $800,000 | RFA |
|||||||
Hunter McKown | 21 | C | $1,999,999 | $1,999,999 | $1,999,999 | RFA |
||||||
Drew Helleson | 22 | D | $850,000 | $850,000 | $850,000 | RFA |
||||||
Tyler Tullio | 21 | RW | $650,000 | $650,000 | RFA |
|||||||
Matt Stienburg | 22 | RW | $700,000 | $700,000 | RFA |
|||||||
Ryan Sandelin | 24 | RW | $750,000 | RFA |
||||||||
Josh Dunne | 24 | C/W | $650,000 | $650,000 | RFA |
|||||||
Colin Felix | 24 | D | $725,000 | $725,000 | RFA |
|||||||
Samuel Honzek | 18 | LW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Dennis Hildeby | 22 | G | $650,000 | $650,000 | RFA |
|||||||
Jiri Patera | 24 | G | $650,000 | $650,000 | RFA |
|||||||
Erik Kallgren | 26 | G | $742,500 | $742,500 | $742,500 | UFA |
||||||
Cale Morris | 27 | G | $605,000 | $605,000 | UFA |
|||||||
Total | $23,564,166 | $17,214,999 | $5,697,499 | $605,000 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $74,120,955 |
Cap Space | $13,879,045 |
Projections | |
---|---|
Current Cash Balance | $151,456,834 |
Projected Expenses | - $55,968,864 |
Projected Revenues | $79,096,355 |
Projected Cash Balance | $174,584,325 |
Revenues | |
---|---|
Total Income To Date | $19,174,874 |
Avg. Income per Home Game | $2,396,859 |
Expenses | |
---|---|
Expenses Paid To Date | $18,264,311 |
Approx. Daily Expenses | $378,168 |
Attendance | |
---|---|
Home Games Played | 8 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 17,022 (94.57%) |
Arena Capacity | 18,000 |