Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Auston Matthews | 27 | C/W | $10,784,718 | RFA |
||||||||
Pavel Buchnevich | 30 | C/W | $5,898,600 | $5,898,600 | $5,898,600 | $5,898,600 | UFA |
|||||
Noah Hanifin | 28 | D | $4,633,200 | RFA |
||||||||
Noah Dobson | 25 | D | $3,744,000 | $3,744,000 | $3,744,000 | $3,744,000 | RFA |
|||||
Nick Foligno | 37 | C/W | $1,540,000 | UFA |
||||||||
Chris Tanev | 35 | D | $5,700,000 | UFA |
||||||||
Ryan Strome | 31 | C/W | $3,180,600 | UFA |
||||||||
Mario Ferraro | 26 | D | $3,042,000 | $3,042,000 | $3,042,000 | RFA |
||||||
Trevor Lewis | 38 | C/W | $1,500,000 | $1,500,000 | UFA |
|||||||
Kasperi Kapanen | 28 | C/W | $2,995,200 | RFA |
||||||||
Yakov Trenin | 28 | C/W | $678,600 | RFA |
||||||||
Pius Suter | 29 | C/W | $3,216,417 | $3,216,417 | $3,216,417 | $3,216,417 | UFA |
|||||
Tomas Nosek | 32 | C/W | $1,500,000 | $1,500,000 | $1,500,000 | UFA |
||||||
Justin Holl | 33 | D | $2,296,000 | $2,296,000 | $2,296,000 | UFA |
||||||
Morgan Geekie | 26 | C/W | $702,000 | $702,000 | $702,000 | RFA |
||||||
Logan Shaw | 32 | C/W | $750,000 | UFA |
||||||||
Dillon Dube | 26 | C/W | $750,000 | RFA |
||||||||
Kevin Labanc | 29 | C/W | $750,000 | UFA |
||||||||
Matt Grzelcyk | 31 | D | $3,816,563 | $3,816,563 | UFA |
|||||||
Nikita Zaitsev | 33 | D | $750,000 | UFA |
||||||||
Ukko-Pekka Luukkonen | 26 | G | $783,900 | $783,900 | $783,900 | RFA |
||||||
Elvis Merzlikins | 31 | G | $5,491,800 | $5,491,800 | $5,491,800 | UFA |
||||||
Special Salary | $7,980,000 | |||||||||||
Total | $72,483,598 | $31,991,280 | $26,674,717 | $12,859,017 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Rod Brind'Amour | 54 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Calvin de Haan | 34 | D | $750,000 | UFA |
||||||||
Jaycob Megna | 32 | D | $750,000 | UFA |
||||||||
Calle Rosen | 31 | D | $750,000 | UFA |
||||||||
Nicolas Deslauriers | 34 | C/W | $750,000 | UFA |
||||||||
Ryan Reaves | 38 | C/W | $750,000 | UFA |
||||||||
Vasily Podkolzin | 24 | C/W | $925,000 | RFA |
||||||||
Kaedan Korczak | 24 | D | $925,000 | RFA |
||||||||
Gavin White | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Louis Domingue | 33 | G | $750,000 | UFA |
||||||||
Total | $7,275,000 | $925,000 | $925,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $72,483,598 |
Cap Space | $11,016,402 |
Projections | |
---|---|
Current Cash Balance | $14,184,962 |
Projected Expenses | - $39,642,808 |
Projected Revenues | $57,257,720 |
Projected Cash Balance | $31,799,874 |
Revenues | |
---|---|
Total Income To Date | $33,033,300 |
Avg. Income per Home Game | $2,202,220 |
Expenses | |
---|---|
Expenses Paid To Date | $24,731,428 |
Approx. Daily Expenses | $335,956 |
Attendance | |
---|---|
Home Games Played | 15 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |