Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Artemi Panarin | 31 | LW | $13,500,000 | $13,500,000 | $13,500,000 | $13,500,000 | UFA |
|||||
David Pastrnak | 27 | RW | $8,666,666 | $8,666,666 | $8,666,666 | UFA |
||||||
Charlie McAvoy | 25 | D | $6,000,000 | $6,000,000 | RFA |
|||||||
Chris Kreider | 32 | LW | $5,550,000 | $5,550,000 | UFA |
|||||||
Brent Burns | 38 | RW | $9,600,000 | $9,600,000 | $9,600,000 | UFA |
||||||
Claude Giroux | 35 | C/W | $9,930,000 | $9,930,000 | UFA |
|||||||
Jared McCann | 27 | C/LW | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
Mattias Ekholm | 33 | D | $4,500,000 | $4,500,000 | $4,500,000 | UFA |
||||||
Elias Lindholm | 28 | C/RW | $5,577,500 | $5,577,500 | $5,577,500 | $5,577,500 | UFA |
|||||
Frank Vatrano | 29 | C/RW | $2,913,333 | UFA |
||||||||
Jason Dickinson | 28 | C | $1,650,000 | $1,650,000 | UFA |
|||||||
Adam Pelech | 29 | D | $1,840,000 | UFA |
||||||||
Neal Pionk | 28 | D | $3,450,000 | $3,450,000 | UFA |
|||||||
Mark Giordano | 39 | D | $2,600,000 | UFA |
||||||||
Radek Faksa | 29 | C | $2,530,000 | $2,530,000 | $2,530,000 | UFA |
||||||
Christian Fischer | 26 | C/RW | $944,916 | $944,916 | $944,916 | $944,916 | UFA |
|||||
Caleb Jones | 26 | D | $828,000 | $828,000 | RFA |
|||||||
Kevin Labanc | 27 | RW | $1,100,000 | $1,100,000 | UFA |
|||||||
Stuart Skinner | 24 | G | $605,000 | RFA |
||||||||
Filip Gustavsson | 25 | G | $3,000,000 | $3,000,000 | RFA |
|||||||
Special Salary | ||||||||||||
Total | $87,785,415 | $79,827,082 | $48,319,082 | $20,022,416 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Rod Brind'Amour | 52 | HC | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Matt Donovan | 33 | D | $650,000 | UFA |
||||||||
James Malatesta | 20 | LW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Daemon Hunt | 21 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Justin Sourdif | 21 | RW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Jake Bischoff | 29 | D | $650,000 | UFA |
||||||||
Nathan Smith | 24 | C | $962,500 | $962,500 | $962,500 | RFA |
||||||
MacKenzie MacEachern | 29 | LW | $650,000 | UFA |
||||||||
Joseph Cecconi | 26 | D | $975,000 | $975,000 | RFA |
|||||||
Wyatt Kalynuk | 26 | D | $650,000 | RFA |
||||||||
Colton Poolman | 27 | D | $650,000 | RFA |
||||||||
Xavier Simoneau | 22 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Spencer Smallman | 26 | C/LW | $650,000 | $650,000 | $650,000 | UFA |
||||||
Jack Finley | 20 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Ryder Korczak | 20 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Andy Welinski | 30 | D | $950,000 | UFA |
||||||||
Josiah Didier | 30 | D | $900,000 | UFA |
||||||||
Matt Filipe | 25 | LW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Luke Henman | 23 | C/LW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Kevin Wall | 23 | RW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Max Ellis | 23 | RW | $650,000 | RFA |
||||||||
Greg Meireles | 24 | RW | $650,000 | RFA |
||||||||
Graham McPhee | 25 | C/LW | $650,000 | RFA |
||||||||
Eetu Liukas | 20 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Domenick Fensore | 21 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Kevin O'Neil | 25 | RW | $650,000 | RFA |
||||||||
Adam Mechura | 20 | C/LW | $650,000 | RFA |
||||||||
Patrick Guay | 21 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Michael Dipietro | 24 | G | $605,000 | $605,000 | $605,000 | RFA |
||||||
Aaron Dell | 34 | G | $975,000 | UFA |
||||||||
Jack Lafontaine | 25 | G | $825,000 | $825,000 | RFA |
|||||||
Total | $21,142,500 | $11,817,500 | $10,017,500 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $87,785,415 |
Cap Space | $214,585 |
Projections | |
---|---|
Current Cash Balance | $202,022,985 |
Projected Expenses | - $40,757,535 |
Projected Revenues | $42,586,054 |
Projected Cash Balance | $203,851,504 |
Revenues | |
---|---|
Total Income To Date | $54,415,514 |
Avg. Income per Home Game | $2,365,891 |
Expenses | |
---|---|
Expenses Paid To Date | $46,716,986 |
Approx. Daily Expenses | $447,885 |
Attendance | |
---|---|
Home Games Played | 23 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 10,978 (60.99%) |
Arena Capacity | 18,000 |