Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Sam Reinhart | 27 | C/RW | $4,380,000 | RFA |
||||||||
Aleksander Barkov | 27 | C | $7,670,000 | $7,670,000 | $7,670,000 | $7,670,000 | UFA |
|||||
Dylan Larkin | 27 | C | $7,320,000 | $7,320,000 | $7,320,000 | UFA |
||||||
Jesper Bratt | 25 | LW | $3,000,000 | $3,000,000 | $3,000,000 | RFA |
||||||
John Tavares | 32 | C | $13,200,000 | $13,200,000 | UFA |
|||||||
Jonathan Marchessault | 32 | C/LW | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA |
|||||
Brandon Hagel | 25 | LW | $3,000,000 | $3,000,000 | $3,000,000 | RFA |
||||||
Timo Meier | 26 | W | $7,200,000 | $7,200,000 | $7,200,000 | UFA |
||||||
Jaccob Slavin | 29 | D | $6,360,000 | $6,360,000 | UFA |
|||||||
J.T. Compher | 28 | C/W | $4,025,000 | $4,025,000 | $4,025,000 | UFA |
||||||
Casey Mittelstadt | 24 | C/LW | $1,063,750 | $1,063,750 | RFA |
|||||||
Ryan Hartman | 28 | RW | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
Brandon Carlo | 26 | D | $3,277,500 | RFA |
||||||||
Jeremy Lauzon | 26 | D | $2,000,000 | RFA |
||||||||
Matt Roy | 28 | D | $805,000 | UFA |
||||||||
Shayne Gostisbehere | 30 | D | $5,175,000 | $5,175,000 | $5,175,000 | $5,175,000 | UFA |
|||||
Martin Fehervary | 23 | D | $605,000 | RFA |
||||||||
Calle Jarnkrok | 31 | C/W | $3,500,000 | $3,500,000 | UFA |
|||||||
Jeremy Swayman | 24 | G | $5,000,000 | $5,000,000 | $5,000,000 | RFA |
||||||
Dan Vladar | 26 | G | $2,000,000 | $2,000,000 | RFA |
|||||||
Special Salary | ||||||||||||
Total | $87,581,250 | $76,513,750 | $50,390,000 | $18,845,000 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Bruce Cassidy | 57 | HC | $1,500,000 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Noah Juulsen | 26 | D | $949,666 | RFA |
||||||||
Urho Vaakanainen | 24 | D | $983,584 | $983,584 | $983,584 | RFA |
||||||
Braden Schneider | 21 | D | $975,000 | RFA |
||||||||
A.J. Greer | 26 | LW | $845,200 | RFA |
||||||||
Cameron Hughes | 26 | C | $871,750 | RFA |
||||||||
Jesse Puljujarvi | 25 | RW | $1,292,500 | $1,292,500 | RFA |
|||||||
Graeme Clarke | 22 | RW | $935,913 | $935,913 | $935,913 | $935,913 | RFA |
|||||
Oskar Steen | 25 | C | $605,000 | $605,000 | RFA |
|||||||
Jack Studnicka | 24 | C | $605,000 | $605,000 | $605,000 | RFA |
||||||
Cedric Pare | 24 | C | $650,000 | $650,000 | RFA |
|||||||
Shakir Mukhamadullin | 21 | D | $850,000 | $850,000 | RFA |
|||||||
Anton Blidh | 28 | LW | $605,000 | $605,000 | UFA |
|||||||
Joona Koppanen | 25 | LW | $605,000 | $605,000 | RFA |
|||||||
Anders Bjork | 27 | LW | $1,017,500 | $1,017,500 | $1,017,500 | $1,017,500 | UFA |
|||||
Nolan Foote | 22 | LW | $983,587 | $983,587 | $983,587 | $983,587 | RFA |
|||||
Curtis Hall | 23 | C | $650,000 | $650,000 | RFA |
|||||||
Ryan Hofer | 21 | RW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Riley Duran | 21 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Quinn Olson | 22 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Lukas Dragicevic | 18 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Total | $16,024,700 | $12,383,084 | $7,125,584 | $2,937,000 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $87,581,250 |
Cap Space | $418,750 |
Projections | |
---|---|
Current Cash Balance | $151,632,527 |
Projected Expenses | - $40,662,713 |
Projected Revenues | $47,293,258 |
Projected Cash Balance | $158,263,072 |
Revenues | |
---|---|
Total Income To Date | $60,430,274 |
Avg. Income per Home Game | $2,627,403 |
Expenses | |
---|---|
Expenses Paid To Date | $46,995,045 |
Approx. Daily Expenses | $446,843 |
Attendance | |
---|---|
Home Games Played | 23 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 10,338 (57.43%) |
Arena Capacity | 18,000 |