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 | 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 |
|||||
Jake DeBrusk | 28 | C/W | $3,744,000 | RFA |
||||||||
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 |
||||||||
T.J. Oshie | 38 | C/W | $3,750,000 | $3,750,000 | 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 |
||||||||
Michael Bunting | 29 | C/W | $4,576,500 | $4,576,500 | 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 |
||||||||
Mattias Janmark | 32 | C/W | $2,700,000 | UFA |
||||||||
Ross Colton | 28 | C/W | $3,744,000 | RFA |
||||||||
Ryan Lindgren | 27 | D | $2,808,000 | $2,808,000 | RFA |
|||||||
Yegor Chinakhov | 24 | C/W | $925,000 | 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 |
||||
Joey Daccord | 28 | G | $780,000 | RFA |
||||||||
Special Salary | ||||||||||||
Total | $79,124,125 | $46,292,675 | $33,658,175 | $17,023,925 | $6,610,500 |
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Haydn Fleury | 28 | D | $1,216,800 | RFA |
||||||||
Devin Shore | 30 | C/W | $969,000 | $969,000 | UFA |
|||||||
Jack Studnicka | 26 | C/W | $793,000 | $793,000 | $793,000 | RFA |
||||||
Grigori Denisenko | 25 | C/W | $806,000 | $806,000 | $806,000 | $806,000 | 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 |
|||||||
Matt Villalta | 26 | G | $819,000 | $819,000 | $819,000 | RFA |
||||||
Total | $9,145,734 | $5,981,159 | $3,343,000 | $806,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $79,124,125 |
Cap Space | $4,375,875 |
Projections | |
---|---|
Current Cash Balance | $27,740,105 |
Projected Expenses | - $60,991,540 |
Projected Revenues | $74,875,480 |
Projected Cash Balance | $41,624,045 |
Revenues | |
---|---|
Total Income To Date | $15,415,540 |
Avg. Income per Home Game | $2,202,220 |
Expenses | |
---|---|
Expenses Paid To Date | $18,112,660 |
Approx. Daily Expenses | $412,105 |
Attendance | |
---|---|
Home Games Played | 7 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |