Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Nico Hischier | 26 | C/W | $6,786,000 | $6,786,000 | $6,786,000 | RFA |
||||||
Jared McCann | 29 | C/W | $5,085,000 | $5,085,000 | $5,085,000 | $5,085,000 | $5,085,000 | UFA |
||||
Matt Duchene | 34 | C/W | $8,125,000 | UFA |
||||||||
Charlie McAvoy | 27 | D | $4,446,000 | $4,446,000 | RFA |
|||||||
Vladimir Tarasenko | 33 | C/W | $7,627,500 | UFA |
||||||||
Pavel Zacha | 28 | C/W | $4,446,000 | $4,830,750 | $4,830,750 | $4,830,750 | $4,830,750 | $4,830,750 | UFA |
|||
Vince Dunn | 28 | D | $1,755,000 | $7,474,950 | $7,474,950 | $7,474,950 | $7,474,950 | $7,474,950 | UFA |
|||
Andrei Kuzmenko | 29 | C/W | $5,643,000 | $5,643,000 | $5,643,000 | UFA |
||||||
Sean Couturier | 32 | C/W | $4,407,000 | $4,407,000 | UFA |
|||||||
Anthony Duclair | 29 | C/W | $3,100,000 | $3,100,000 | $3,100,000 | $3,100,000 | $3,100,000 | UFA |
||||
Andrew Mangiapane | 29 | C/W | $5,950,800 | $5,950,800 | $5,950,800 | UFA |
||||||
Neal Pionk | 29 | D | $6,080,625 | $6,080,625 | $6,080,625 | $6,080,625 | UFA |
|||||
Casey Cizikas | 34 | C/W | $1,680,000 | UFA |
||||||||
Timothy Liljegren | 26 | D | $1,310,400 | $1,310,400 | $1,310,400 | RFA |
||||||
Nicolas Hague | 26 | D | $2,147,325 | $2,147,325 | $2,147,325 | RFA |
||||||
Connor McMichael | 24 | C/W | $925,000 | $1,965,600 | $1,965,600 | $1,965,600 | $1,965,600 | RFA |
||||
Nathan Bastian | 27 | C/W | $772,200 | $772,200 | RFA |
|||||||
Paul Cotter | 25 | C/W | $705,990 | $725,400 | $725,400 | $725,400 | RFA |
|||||
Kevin Bahl | 25 | D | $982,800 | $982,800 | $982,800 | $982,800 | RFA |
|||||
Ilya Sorokin | 29 | G | $8,390,250 | $8,390,250 | $8,390,250 | $8,390,250 | $8,390,250 | UFA |
||||
Petr Mrazek | 33 | G | $2,633,333 | $2,633,333 | UFA |
|||||||
Special Salary | ||||||||||||
Total | $82,999,223 | $72,731,433 | $60,472,900 | $38,635,375 | $30,846,550 | $12,305,700 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Lindy Ruff | 64 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Christian Fischer | 28 | C/W | $936,000 | $1,144,125 | $1,144,125 | UFA |
||||||
Kailer Yamamoto | 26 | C/W | $1,089,225 | $1,089,225 | RFA |
|||||||
Jesper Boqvist | 26 | C/W | $900,349 | $900,349 | RFA |
|||||||
Robert Bortuzzo | 36 | D | $1,000,000 | UFA |
||||||||
Zach Aston-Reese | 30 | C/W | $854,921 | $854,921 | $854,921 | $854,921 | UFA |
|||||
Robert Hagg | 30 | D | $813,600 | $813,600 | $813,600 | $813,600 | UFA |
|||||
Mitchell Stephens | 28 | C/W | $690,300 | RFA |
||||||||
Carter Mazur | 23 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Mackie Samoskevich | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Isak Rosen | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Jakub Demek | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Sasha Pastujov | 21 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Carsen Twarynski | 27 | C/W | $772,500 | RFA |
||||||||
Amadeus Lombardi | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Eetu Liukas | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
William Stromgren | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Pavel Cajan | 22 | G | $750,000 | RFA |
||||||||
Total | $15,206,895 | $12,202,220 | $10,212,646 | $1,668,521 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $82,999,223 |
Cap Space | $500,777 |
Projections | |
---|---|
Current Cash Balance | $45,199,564 |
Projected Expenses | - $37,609,056 |
Projected Revenues | $35,235,520 |
Projected Cash Balance | $42,826,028 |
Revenues | |
---|---|
Total Income To Date | $55,055,500 |
Avg. Income per Home Game | $2,202,220 |
Expenses | |
---|---|
Expenses Paid To Date | $44,527,337 |
Approx. Daily Expenses | $432,288 |
Attendance | |
---|---|
Home Games Played | 25 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |