Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Mats Zuccarello | 35 | W | $7,000,000 | UFA |
||||||||
Martin Necas | 24 | C/RW | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
|||||
Jonathan Huberdeau | 30 | C/W | $7,670,000 | $7,670,000 | UFA |
|||||||
Chris Tanev | 33 | D | $4,750,000 | $4,750,000 | UFA |
|||||||
Kaiden Guhle | 21 | D | $850,000 | $850,000 | RFA |
|||||||
Brendan Smith | 34 | LW | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
|||||
Olli Maatta | 29 | D | $4,695,832 | $4,695,832 | $4,695,832 | UFA |
||||||
Rickard Rakell | 30 | LW | $4,357,860 | $4,357,860 | $4,357,860 | UFA |
||||||
Will Borgen | 26 | D | $750,000 | RFA |
||||||||
Evan Rodrigues | 30 | C/W | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | UFA |
|||||
Kyle Okposo | 35 | RW | $3,500,000 | $3,500,000 | $3,500,000 | UFA |
||||||
Nate Schmidt | 32 | D | $2,900,000 | $2,900,000 | $2,900,000 | $2,900,000 | UFA |
|||||
Cole Perfetti | 21 | C/RW | $975,000 | RFA |
||||||||
Joey Anderson | 25 | RW | $2,900,000 | $2,900,000 | $2,900,000 | $2,900,000 | UFA |
|||||
Max Pacioretty | 34 | LW | $6,300,000 | $6,300,000 | $6,300,000 | UFA |
||||||
Aliaksei Protas | 22 | C | $875,000 | RFA |
||||||||
Jordan Harris | 23 | D | $875,000 | RFA |
||||||||
Kent Johnson | 20 | C | $850,000 | $850,000 | RFA |
|||||||
Rafael Harvey-Pinard | 24 | LW | $715,000 | $715,000 | RFA |
|||||||
Jiri Kulich | 19 | RW | $650,000 | $650,000 | RFA |
|||||||
Jacob Markstrom | 33 | G | $4,400,000 | UFA |
||||||||
Sam Montembeault | 26 | G | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
|||||
Special Salary | ||||||||||||
Total | $67,513,692 | $52,638,692 | $37,153,692 | $18,300,000 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Claude Julien | 62 | HC | $1,500,000 | $1,500,000 | $1,500,000 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Declan Chisholm | 23 | D | $715,000 | $715,000 | $715,000 | $715,000 | RFA |
|||||
Jayden Struble | 21 | D | $650,000 | $650,000 | RFA |
|||||||
Matt Nieto | 30 | RW | $900,000 | UFA |
||||||||
Steven Lorentz | 27 | W | $800,800 | $800,800 | UFA |
|||||||
Jacob Lucchini | 28 | C | $650,000 | $650,000 | UFA |
|||||||
Jimmy Schuldt | 28 | D | $550,000 | UFA |
||||||||
Tyson Jost | 25 | C/LW | $1,018,707 | $1,018,707 | RFA |
|||||||
Will Bitten | 25 | RW | $715,000 | $715,000 | RFA |
|||||||
Lucas Condotta | 26 | C | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
||||||
Tyce Thompson | 24 | RW | $715,000 | $715,000 | $715,000 | RFA |
||||||
Joel Teasdale | 24 | LW | $715,000 | $715,000 | $715,000 | RFA |
||||||
Reid Schaefer | 19 | LW | $550,000 | RFA |
||||||||
Christian Kyrou | 19 | D | $550,000 | RFA |
||||||||
Travis Howe | 29 | RW | $650,000 | UFA |
||||||||
Jarid Lukosevicius | 28 | RW | $650,000 | UFA |
||||||||
Samuel Houde | 23 | C | $650,000 | $650,000 | RFA |
|||||||
Scott Walford | 24 | D | $550,000 | RFA |
||||||||
Isaac Belliveau | 20 | D | $550,000 | RFA |
||||||||
Hunter Shepard | 27 | G | $1,800,000 | RFA |
||||||||
Remi Leduc | 23 | G | $650,000 | RFA |
||||||||
Kurt Schilling | 23 | G | $650,000 | RFA |
||||||||
Total | $16,679,506 | $8,629,506 | $4,144,999 | $715,000 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $67,513,692 |
Cap Space | $20,486,308 |
Projections | |
---|---|
Current Cash Balance | $195,769,869 |
Projected Expenses | - $31,345,678 |
Projected Revenues | $49,533,908 |
Projected Cash Balance | $213,958,099 |
Revenues | |
---|---|
Total Income To Date | $52,010,603 |
Avg. Income per Home Game | $2,476,695 |
Expenses | |
---|---|
Expenses Paid To Date | $36,074,735 |
Approx. Daily Expenses | $344,458 |
Attendance | |
---|---|
Home Games Played | 21 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 16,772 (93.18%) |
Arena Capacity | 18,000 |