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 | $12,402,000 | 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 | $7,474,950 | $7,474,950 | $7,474,950 | $7,474,950 | $7,474,950 | UFA |
|||
Noah Dobson | 25 | D | $3,744,000 | $3,744,000 | $3,744,000 | $3,744,000 | RFA |
|||||
Evander Kane | 33 | C/W | $3,559,500 | UFA |
||||||||
Viktor Arvidsson | 32 | C/W | $4,700,000 | $4,700,000 | UFA |
|||||||
Shayne Gostisbehere | 32 | D | $4,657,500 | UFA |
||||||||
Nick Foligno | 37 | C/W | $1,540,000 | UFA |
||||||||
Chris Tanev | 35 | D | $5,700,000 | UFA |
||||||||
Kyle Okposo | 37 | C/W | $2,160,000 | UFA |
||||||||
Marcus Johansson | 34 | C/W | $1,300,000 | UFA |
||||||||
Oliver Ekman-Larsson | 33 | D | $4,500,000 | 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 | $3,100,032 | $3,100,032 | $3,100,032 | $3,100,032 | UFA |
||||
Yakov Trenin | 28 | C/W | $678,600 | $3,559,500 | $3,559,500 | UFA |
||||||
Morgan Geekie | 26 | C/W | $702,000 | $702,000 | $702,000 | RFA |
||||||
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 | $83,348,181 | $52,398,782 | $33,796,782 | $20,217,582 | $10,574,982 | $7,474,950 |
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Dillon Dube | 26 | C/W | $750,000 | $2,392,000 | $2,392,000 | RFA |
||||||
Calvin de Haan | 34 | D | $750,000 | UFA |
||||||||
Jaycob Megna | 32 | D | $750,000 | UFA |
||||||||
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 |
||||||||
Calle Rosen | 31 | D | $750,000 | UFA |
||||||||
Nicolas Deslauriers | 34 | C/W | $750,000 | UFA |
||||||||
Ryan Reaves | 38 | C/W | $750,000 | UFA |
||||||||
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 | $12,416,563 | $7,133,563 | $3,317,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $83,348,181 |
Cap Space | $151,819 |
Projections | |
---|---|
Current Cash Balance | $12,943,495 |
Projected Expenses | - $6,673,231 |
Projected Revenues | $8,425,507 |
Projected Cash Balance | $14,695,771 |
Revenues | |
---|---|
Total Income To Date | $77,935,940 |
Avg. Income per Home Game | $2,106,376 |
Expenses | |
---|---|
Expenses Paid To Date | $61,175,993 |
Approx. Daily Expenses | $392,543 |
Attendance | |
---|---|
Home Games Played | 37 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |