Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Aleksander Barkov | 27 | C | $5,900,000 | RFA |
||||||||
Dylan Larkin | 27 | C | $7,320,000 | $7,320,000 | $7,320,000 | $7,320,000 | UFA |
|||||
John Tavares | 32 | C | $13,200,000 | $13,200,000 | $13,200,000 | UFA |
||||||
Timo Meier | 26 | W | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | UFA |
|||||
Jesper Bratt | 25 | LW | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
|||||
Jonathan Marchessault | 32 | C/LW | $5,000,000 | UFA |
||||||||
Martin Necas | 24 | C/RW | $550,000 | RFA |
||||||||
Brandon Hagel | 24 | LW | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | RFA |
|||||
J.T. Compher | 28 | C/W | $4,025,000 | $4,025,000 | $4,025,000 | $4,025,000 | UFA |
|||||
Shayne Gostisbehere | 30 | D | $4,500,000 | UFA |
||||||||
Brandon Carlo | 26 | D | $2,850,000 | RFA |
||||||||
Matt Roy | 28 | D | $805,000 | $805,000 | UFA |
|||||||
Ryan Hartman | 28 | RW | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
|||||
Martin Fehervary | 23 | D | $605,000 | $605,000 | RFA |
|||||||
Calle Jarnkrok | 31 | C/W | $3,500,000 | $3,500,000 | $3,500,000 | UFA |
||||||
Jeremy Lauzon | 26 | D | $822,250 | RFA |
||||||||
Jesper Fast | 31 | RW | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
|||||
Braden Schneider | 21 | D | $975,000 | $975,000 | RFA |
|||||||
Jakub Vrana | 27 | W | $3,350,000 | RFA |
||||||||
Urho Vaakanainen | 24 | D | $983,584 | $983,584 | $983,584 | $983,584 | RFA |
|||||
Jeremy Swayman | 24 | G | $925,000 | RFA |
||||||||
Dan Vladar | 25 | G | $728,333 | RFA |
||||||||
Special Salary | ||||||||||||
Total | $74,239,167 | $49,613,584 | $47,228,584 | $30,528,584 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Bruce Cassidy | 56 | HC | $1,500,000 |
Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jordan Greenway | 26 | W | $916,666 | RFA |
||||||||
Jesper Boqvist | 24 | C/LW | $605,000 | RFA |
||||||||
A.J. Greer | 26 | LW | $735,000 | RFA |
||||||||
Brett Ritchie | 30 | RW | $1,000,000 | UFA |
||||||||
Jesse Puljujarvi | 25 | RW | $1,292,500 | $1,292,500 | $1,292,500 | RFA |
||||||
Karson Kuhlman | 27 | C | $825,000 | RFA |
||||||||
Jack Studnicka | 24 | C | $550,000 | RFA |
||||||||
Cameron Hughes | 26 | C | $871,750 | $871,750 | RFA |
|||||||
Graeme Clarke | 22 | RW | $850,833 | RFA |
||||||||
Anders Bjork | 27 | LW | $925,000 | RFA |
||||||||
Chris Wagner | 32 | RW | $1,375,000 | UFA |
||||||||
Anton Blidh | 28 | LW | $605,000 | $605,000 | $605,000 | UFA |
||||||
Joona Koppanen | 25 | LW | $605,000 | $605,000 | $605,000 | RFA |
||||||
Noah Juulsen | 26 | D | $949,666 | $949,666 | RFA |
|||||||
Oskar Steen | 25 | C | $605,000 | $605,000 | $605,000 | RFA |
||||||
Nolan Foote | 22 | LW | $894,167 | RFA |
||||||||
Jake Bischoff | 29 | D | $716,667 | UFA |
||||||||
Zach Senyshyn | 26 | RW | $949,666 | $949,666 | $949,666 | UFA |
||||||
Cedric Pare | 24 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Mitch Eliot | 25 | D | $550,000 | RFA |
||||||||
Curtis Hall | 23 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Shakir Mukhamadullin | 21 | D | $850,000 | $850,000 | $850,000 | RFA |
||||||
Victor Berglund | 24 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Josh Davies | 19 | C/LW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Max Lagace | 30 | G | $650,000 | $650,000 | $650,000 | UFA |
||||||
Oscar Dansk | 29 | G | $675,000 | UFA |
||||||||
Total | $20,596,915 | $9,978,582 | $8,157,166 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $74,239,167 |
Cap Space | $9,260,833 |
Projections | |
---|---|
Current Cash Balance | $152,105,590 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $152,105,590 |
Revenues | |
---|---|
Total Income To Date | $10,291,715 |
Avg. Income per Home Game | $2,572,928 |
Expenses | |
---|---|
Expenses Paid To Date | $ |
Approx. Daily Expenses | $ |
Attendance | |
---|---|
Home Games Played | 4 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 17,923 (99.57%) |
Arena Capacity | 18,000 |