Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Tyler Seguin | 31 | C/RW | $11,327,500 | UFA |
||||||||
Nikolaj Ehlers | 27 | LW | $6,900,000 | $6,900,000 | $6,900,000 | $6,900,000 | UFA |
|||||
David Savard | 32 | D | $8,000,000 | $8,000,000 | $8,000,000 | UFA |
||||||
Lars Eller | 34 | C | $3,500,000 | $3,500,000 | $3,500,000 | UFA |
||||||
Anthony Duclair | 28 | LW | $1,897,500 | $1,897,500 | UFA |
|||||||
Joel Armia | 30 | W | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA |
|||||
Morgan Geekie | 25 | C | $605,000 | $605,000 | RFA |
|||||||
Alex Vlasic | 22 | D | $605,000 | $605,000 | $605,000 | RFA |
||||||
Pavel Mintyukov | 19 | D | $850,000 | $850,000 | $850,000 | RFA |
||||||
Jan Rutta | 33 | D | $3,250,000 | $3,250,000 | $3,250,000 | UFA |
||||||
Keegan Kolesar | 26 | RW | $605,000 | $605,000 | RFA |
|||||||
Dylan Samberg | 24 | D | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | RFA |
|||||
Tomas Tatar | 32 | W | $5,520,000 | $5,520,000 | UFA |
|||||||
Philip Tomasino | 22 | C/W | $863,333 | RFA |
||||||||
Logan Stanley | 25 | D | $632,500 | $632,500 | $632,500 | RFA |
||||||
Kirby Dach | 22 | C | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | RFA |
|||||
Rasmus Kupari | 23 | C/RW | $605,000 | RFA |
||||||||
Jansen Harkins | 26 | C/LW | $882,625 | $882,625 | $882,625 | UFA |
||||||
Tyler Pitlick | 31 | C/W | $632,500 | UFA |
||||||||
Adin Hill | 27 | G | $8,000,000 | $8,000,000 | $8,000,000 | UFA |
||||||
Jake Allen | 33 | G | $4,000,000 | $4,000,000 | UFA |
|||||||
Special Salary | ||||||||||||
Total | $68,675,958 | $55,247,625 | $42,620,125 | $16,900,000 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Paul Maurice | 56 | HC | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Henry Thrun | 22 | D | $912,500 | RFA |
||||||||
Kevin Korchinski | 19 | D | $850,000 | $850,000 | $850,000 | RFA |
||||||
Logan Mailloux | 20 | D | $850,000 | $850,000 | $850,000 | RFA |
||||||
Brennan Othmann | 20 | LW | $850,000 | $850,000 | $850,000 | RFA |
||||||
Kristian Reichel | 25 | RW | $605,000 | RFA |
||||||||
Cole Schwindt | 22 | RW | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | RFA |
|||||
Joshua Roy | 20 | RW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Nikita Chibrikov | 20 | RW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Tyler Madden | 23 | C/W | $850,000 | $850,000 | $850,000 | $850,000 | RFA |
|||||
Sam Poulin | 22 | RW | $650,000 | $650,000 | RFA |
|||||||
John Farinacci | 22 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Zack Ostapchuk | 20 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Ville Heinola | 22 | D | $605,000 | RFA |
||||||||
Vladislav Kolyachonok | 22 | D | $874,500 | $874,500 | $874,500 | $874,500 | RFA |
|||||
Simon Lundmark | 22 | D | $850,000 | $850,000 | $850,000 | $850,000 | RFA |
|||||
Henri Nikkanen | 22 | C | $850,000 | $850,000 | $850,000 | $850,000 | RFA |
|||||
Cutter Gauthier | 19 | LW | $850,000 | $850,000 | $850,000 | RFA |
||||||
Stanislav Svozil | 20 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Jakub Demek | 20 | C/W | $650,000 | $650,000 | $650,000 | RFA |
||||||
Jean-Luc Foudy | 21 | C/W | $725,000 | $725,000 | $725,000 | $725,000 | RFA |
|||||
Daniil Chayka | 20 | D | $850,000 | $850,000 | $850,000 | $850,000 | RFA |
|||||
Martin Misiak | 18 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Arvid Soderblom | 24 | G | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | RFA |
|||||
Eric Comrie | 28 | G | $632,500 | $632,500 | $632,500 | UFA |
||||||
Drew Commesso | 21 | G | $650,000 | $650,000 | $650,000 | RFA |
||||||
Arvid Holm | 24 | G | $850,000 | $850,000 | $850,000 | $850,000 | RFA |
|||||
Jared Moe | 24 | G | $650,000 | $650,000 | $650,000 | RFA |
||||||
Total | $20,504,500 | $18,382,000 | $17,732,000 | $7,849,500 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $68,675,958 |
Cap Space | $19,324,042 |
Projections | |
---|---|
Current Cash Balance | $234,940,944 |
Projected Expenses | - $31,885,308 |
Projected Revenues | $41,476,271 |
Projected Cash Balance | $244,531,907 |
Revenues | |
---|---|
Total Income To Date | $64,806,674 |
Avg. Income per Home Game | $2,592,266 |
Expenses | |
---|---|
Expenses Paid To Date | $34,724,039 |
Approx. Daily Expenses | $350,388 |
Attendance | |
---|---|
Home Games Played | 25 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 10,211 (56.73%) |
Arena Capacity | 18,000 |