Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Brad Marchand | 35 | LW | $7,962,500 | $7,962,500 | UFA |
|||||||
Kyle Connor | 26 | LW | $8,571,429 | $8,571,429 | $8,571,429 | UFA |
||||||
Kris Letang | 36 | D | $8,700,000 | UFA |
||||||||
Brian Dumoulin | 31 | D | $4,715,000 | UFA |
||||||||
Nic Dowd | 33 | C/RW | $2,000,000 | $2,000,000 | UFA |
|||||||
Michael Bunting | 27 | W | $848,125 | $848,125 | $848,125 | UFA |
||||||
Nicolas Hague | 24 | D | $910,417 | $910,417 | $910,417 | RFA |
||||||
Ryan Lindgren | 25 | D | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
||||||
Teddy Blueger | 29 | C/LW | $859,625 | $859,625 | $859,625 | UFA |
||||||
Scott Mayfield | 30 | D | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA |
|||||
John Klingberg | 31 | D | $6,000,000 | $6,000,000 | UFA |
|||||||
Mattias Janmark | 30 | C/LW | $2,645,000 | UFA |
||||||||
Joseph Blandisi | 29 | C | $650,000 | UFA |
||||||||
Logan Shaw | 30 | RW | $650,000 | UFA |
||||||||
Sam Gagner | 34 | C/W | $650,000 | UFA |
||||||||
Dylan Holloway | 21 | LW | $850,000 | $850,000 | RFA |
|||||||
Valtteri Puustinen | 24 | RW | $650,000 | $650,000 | RFA |
|||||||
Justin Holl | 31 | D | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
Brendan Gaunce | 29 | C | $650,000 | UFA |
||||||||
Tristan Jarry | 28 | G | $5,000,000 | $5,000,000 | $5,000,000 | UFA |
||||||
Carter Hart | 25 | G | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA |
|||||
Special Salary | ||||||||||||
Total | $66,312,096 | $47,652,096 | $30,189,596 | $10,000,000 |
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 | 55 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Nick Desimone | 28 | D | $650,000 | UFA |
||||||||
Mark Friedman | 27 | D | $650,000 | RFA |
||||||||
John Leonard | 25 | W | $650,000 | RFA |
||||||||
Cole Cassels | 28 | C | $650,000 | $650,000 | UFA |
|||||||
Chase Priskie | 27 | D | $650,000 | $650,000 | UFA |
|||||||
Marat Khusnutdinov | 21 | C | $850,000 | $850,000 | $850,000 | RFA |
||||||
Dysin Mayo | 27 | D | $786,500 | RFA |
||||||||
Michael Karow | 24 | D | $650,000 | RFA |
||||||||
Judd Caulfield | 22 | RW | $650,000 | $650,000 | RFA |
|||||||
Otto Koivula | 24 | LW | $650,000 | $650,000 | RFA |
|||||||
Anthony Angello | 27 | RW | $650,000 | $650,000 | UFA |
|||||||
Jordy Bellerive | 24 | C | $650,000 | $650,000 | RFA |
|||||||
Jalen Luypen | 21 | LW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Fraser Minten | 19 | C | $850,000 | $850,000 | $850,000 | RFA |
||||||
Alex Gallant | 30 | LW | $550,000 | $550,000 | $550,000 | UFA |
||||||
Colby Barlow | 18 | LW | $850,000 | $850,000 | $850,000 | RFA |
||||||
Jonathan Lekkerimaki | 19 | RW | $850,000 | $850,000 | $850,000 | RFA |
||||||
Mathieu Cataford | 18 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Tristan Bertucci | 18 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Sean Behrens | 20 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Troy Grosenick | 34 | G | $650,000 | UFA |
||||||||
Ryan Bednard | 26 | G | $650,000 | RFA |
||||||||
Jordan Papirny | 27 | G | $650,000 | RFA |
||||||||
Total | $15,786,500 | $10,450,000 | $6,550,000 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $66,312,096 |
Cap Space | $21,687,904 |
Projections | |
---|---|
Current Cash Balance | $76,314,033 |
Projected Expenses | - $50,072,396 |
Projected Revenues | $74,420,829 |
Projected Cash Balance | $100,662,466 |
Revenues | |
---|---|
Total Income To Date | $24,006,719 |
Avg. Income per Home Game | $2,400,671 |
Expenses | |
---|---|
Expenses Paid To Date | $16,239,696 |
Approx. Daily Expenses | $338,327 |
Attendance | |
---|---|
Home Games Played | 10 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 16,896 (93.87%) |
Arena Capacity | 18,000 |