Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Auston Matthews | 26 | C/W | $10,784,718 | $10,784,718 | RFA |
|||||||
Pavel Buchnevich | 29 | C/W | $5,898,600 | $5,898,600 | $5,898,600 | $5,898,600 | $5,898,600 | UFA |
||||
Noah Hanifin | 27 | D | $4,588,650 | $4,633,200 | RFA |
|||||||
Noah Dobson | 24 | D | $3,744,000 | $3,744,000 | $3,744,000 | $3,744,000 | $3,744,000 | RFA |
||||
Ryan Strome | 30 | C/W | $3,180,600 | $3,180,600 | UFA |
|||||||
Phil Kessel | 36 | C/W | $5,472,000 | $5,472,000 | $5,472,000 | UFA |
||||||
Mario Ferraro | 25 | D | $3,042,000 | $3,042,000 | $3,042,000 | $3,042,000 | RFA |
|||||
Kasperi Kapanen | 27 | C/W | $2,995,200 | $2,995,200 | RFA |
|||||||
Yakov Trenin | 27 | C/W | $678,600 | $678,600 | RFA |
|||||||
Chris Tanev | 34 | D | $5,700,000 | $5,700,000 | UFA |
|||||||
Pius Suter | 28 | C/W | $3,042,000 | RFA |
||||||||
Logan Shaw | 31 | C/W | $925,000 | UFA |
||||||||
Alex Chiasson | 33 | C/W | $925,000 | UFA |
||||||||
Nick Foligno | 36 | C/W | $1,540,000 | $1,540,000 | UFA |
|||||||
Matt Grzelcyk | 30 | D | $3,816,563 | $3,816,563 | $3,816,563 | UFA |
||||||
Matthew Highmore | 28 | C/W | $750,000 | RFA |
||||||||
Brad Hunt | 35 | D | $925,000 | UFA |
||||||||
Brendan Smith | 35 | D | $925,000 | UFA |
||||||||
Morgan Geekie | 25 | C/W | $702,000 | $702,000 | $702,000 | $702,000 | RFA |
|||||
Jordie Benn | 36 | D | $925,000 | UFA |
||||||||
Elvis Merzlikins | 30 | G | $5,491,800 | $5,491,800 | $5,491,800 | $5,491,800 | UFA |
|||||
Ukko-Pekka Luukkonen | 25 | G | $707,505 | $783,900 | $783,900 | $783,900 | RFA |
|||||
Special Salary | $12,375,000 | $7,980,000 | ||||||||||
Total | $79,134,236 | $58,463,181 | $28,950,863 | $19,662,300 | $9,642,600 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Rod Brind'Amour | 53 | HC | $0 |
Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Brendan Gaunce | 30 | C/W | $925,000 | UFA |
||||||||
Nicolas Deslauriers | 33 | C/W | $925,000 | UFA |
||||||||
Laurent Dauphin | 29 | C/W | $750,000 | UFA |
||||||||
Rudolfs Balcers | 27 | C/W | $1,450,800 | $1,450,800 | RFA |
|||||||
Chris Wideman | 34 | D | $925,000 | UFA |
||||||||
Vasily Podkolzin | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Mac Hollowell | 25 | D | $750,000 | RFA |
||||||||
Kaedan Korczak | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Alex Stalock | 36 | G | $1,000,000 | UFA |
||||||||
Total | $8,575,800 | $3,300,800 |
Salary Cap | |
---|---|
Salary Cap | $82,500,000 |
Current Payroll | $79,134,236 |
Cap Space | $3,365,764 |
Projections | |
---|---|
Current Cash Balance | $12,731,696 |
Projected Expenses | - $8,301,672 |
Projected Revenues | $11,014,080 |
Projected Cash Balance | $15,444,104 |
Revenues | |
---|---|
Total Income To Date | $64,248,800 |
Avg. Income per Home Game | $1,835,680 |
Expenses | |
---|---|
Expenses Paid To Date | $69,872,035 |
Approx. Daily Expenses | $345,903 |
Attendance | |
---|---|
Home Games Played | 35 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |