Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Adrian Kempe | 28 | C/W | $2,080,000 | $5,593,500 | $5,593,500 | $5,593,500 | $5,593,500 | $5,593,500 | UFA |
|||
Boone Jenner | 32 | C/W | $3,813,750 | $3,813,750 | UFA |
|||||||
Patrik Laine | 27 | C/W | $6,257,250 | $8,143,200 | RFA |
|||||||
Tyler Seguin | 33 | C/W | $10,017,450 | UFA |
||||||||
Nick Bjugstad | 32 | C/W | $6,320,000 | $6,320,000 | $6,320,000 | $6,320,000 | UFA |
|||||
Sean Monahan | 30 | C/W | $7,652,678 | $7,652,678 | UFA |
|||||||
Jake DeBrusk | 28 | C/W | $3,744,000 | $5,643,000 | $5,643,000 | $5,643,000 | UFA |
|||||
Owen Tippett | 26 | C/W | $1,404,000 | $1,404,000 | $1,404,000 | RFA |
||||||
Teuvo Teravainen | 30 | C/W | $5,589,000 | $5,589,000 | $5,589,000 | UFA |
||||||
Joel Armia | 32 | C/W | $2,691,000 | UFA |
||||||||
Adam Pelech | 30 | D | $5,951,250 | $5,951,250 | $5,951,250 | UFA |
||||||
Brett Pesce | 30 | D | $4,093,425 | $4,093,425 | $4,093,425 | $4,093,425 | UFA |
|||||
Noel Acciari | 33 | C/W | $3,750,000 | UFA |
||||||||
Radko Gudas | 35 | D | $2,765,000 | $2,765,000 | $2,765,000 | UFA |
||||||
Jake Middleton | 29 | D | $2,768,500 | $2,768,500 | $2,768,500 | $2,768,500 | $2,768,500 | UFA |
||||
Ian Cole | 36 | D | $2,400,000 | UFA |
||||||||
Ryan Lindgren | 27 | D | $2,808,000 | $2,808,000 | RFA |
|||||||
William Eklund | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Brendan Smith | 36 | D | $1,500,000 | $1,500,000 | UFA |
|||||||
Alexandar Georgiev | 29 | G | $3,842,000 | $3,842,000 | $3,842,000 | $3,842,000 | $3,842,000 | UFA |
||||
James Reimer | 37 | G | $1,400,000 | UFA |
||||||||
Special Salary | ||||||||||||
Total | $81,772,303 | $68,812,303 | $44,894,675 | $28,260,425 | $12,204,000 | $5,593,500 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Paul Maurice | 57 | HC | $0 | $0 | $0 | $0 | $0 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Sebastien Aho | 29 | D | $839,025 | $839,025 | $839,025 | $839,025 | $839,025 | UFA |
||||
Haydn Fleury | 28 | D | $1,216,800 | $875,750 | $875,750 | UFA |
||||||
Devin Shore | 30 | C/W | $969,000 | $969,000 | UFA |
|||||||
Jack Studnicka | 26 | C/W | $793,000 | $793,000 | $793,000 | RFA |
||||||
Jakub Zboril | 28 | D | $1,183,000 | RFA |
||||||||
Rasmus Asplund | 27 | C/W | $764,775 | RFA |
||||||||
Nikita Okhotiuk | 24 | D | $797,059 | $797,059 | RFA |
|||||||
Ethan Cardwell | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Calle Sjalin | 25 | D | $872,100 | $872,100 | RFA |
|||||||
Joey Daccord | 28 | G | $780,000 | $5,085,000 | $5,085,000 | $5,085,000 | $5,085,000 | $5,085,000 | UFA |
|||
Matt Villalta | 26 | G | $819,000 | $819,000 | $819,000 | RFA |
||||||
Total | $9,958,759 | $11,974,934 | $9,336,775 | $5,924,025 | $5,924,025 | $5,085,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $81,772,303 |
Cap Space | $1,727,697 |
Projections | |
---|---|
Current Cash Balance | $26,101,042 |
Projected Expenses | - $7,240,249 |
Projected Revenues | $6,392,571 |
Projected Cash Balance | $25,253,364 |
Revenues | |
---|---|
Total Income To Date | $80,972,560 |
Avg. Income per Home Game | $2,130,856 |
Expenses | |
---|---|
Expenses Paid To Date | $73,340,443 |
Approx. Daily Expenses | $425,897 |
Attendance | |
---|---|
Home Games Played | 38 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |