Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Zach Hyman | 33 | C/W | $9,250,000 | $9,250,000 | $9,250,000 | $9,250,000 | UFA |
|||||
Devon Toews | 31 | D | $4,200,000 | $4,200,000 | $4,200,000 | UFA |
||||||
Timo Meier | 28 | C/W | $6,200,000 | $6,200,000 | $6,200,000 | $6,200,000 | UFA |
|||||
Mattias Ekholm | 35 | D | $9,500,000 | $9,500,000 | $9,500,000 | UFA |
||||||
Blake Coleman | 33 | C/W | $10,000,000 | $10,000,000 | $10,000,000 | UFA |
||||||
Troy Terry | 27 | C/W | $1,450,000 | RFA |
||||||||
Drake Batherson | 27 | C/W | $4,611,825 | RFA |
||||||||
Nicolas Roy | 28 | C/W | $3,000,000 | RFA |
||||||||
Ryan Poehling | 26 | C/W | $1,700,000 | $1,700,000 | RFA |
|||||||
Vladislav Gavrikov | 29 | D | $6,100,000 | $6,100,000 | $6,100,000 | $6,100,000 | UFA |
|||||
Ivan Barbashev | 29 | C/W | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | UFA |
||||
Jani Hakanpaa | 33 | D | $4,000,000 | $4,000,000 | $4,000,000 | UFA |
||||||
Artem Zub | 29 | D | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | UFA |
|||||
Marc Staal | 38 | D | $1,700,000 | UFA |
||||||||
Tyler Motte | 30 | C/W | $1,800,000 | $1,800,000 | UFA |
|||||||
Max Pacioretty | 36 | C/W | $1,500,000 | $1,500,000 | UFA |
|||||||
Alex Nylander | 27 | C/W | $750,000 | $750,000 | RFA |
|||||||
Mathieu Olivier | 28 | C/W | $750,000 | RFA |
||||||||
Igor Shesterkin | 29 | G | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA |
||||
Charlie Lindgren | 31 | G | $850,000 | $850,000 | UFA |
|||||||
Special Salary | ||||||||||||
Total | $83,361,825 | $71,850,000 | $65,250,000 | $37,550,000 | $11,250,000 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Peter DeBoer | 56 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Mike Reilly | 31 | D | $1,400,000 | UFA |
||||||||
William Carrier | 30 | C/W | $1,449,000 | $1,449,000 | $1,449,000 | UFA |
||||||
Urho Vaakanainen | 26 | D | $884,000 | $884,000 | RFA |
|||||||
Tyson Jost | 27 | C/W | $1,400,000 | RFA |
||||||||
Calen Addison | 25 | D | $1,400,000 | RFA |
||||||||
Joe Snively | 29 | C/W | $900,000 | $900,000 | $900,000 | UFA |
||||||
Georgii Merkulov | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Ben Meyers | 26 | C/W | $800,000 | $800,000 | $800,000 | RFA |
||||||
Aku Raty | 23 | C/W | $1,400,000 | RFA |
||||||||
Akito Hirose | 26 | D | $925,000 | $925,000 | RFA |
|||||||
Nikita Nesterenko | 23 | C/W | $925,000 | RFA |
||||||||
Waltteri Merela | 26 | C/W | $925,000 | RFA |
||||||||
Curtis Douglas | 25 | C/W | $925,000 | RFA |
||||||||
Ryan McAllister | 23 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Carter Savoie | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Mike Benning | 23 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Christoffer Sedoff | 23 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Arvid Soderblom | 25 | G | $900,000 | $900,000 | $900,000 | RFA |
||||||
Ales Stezka | 28 | G | $925,000 | RFA |
||||||||
Matthew Murray | 27 | G | $750,000 | RFA |
||||||||
Jaxson Stauber | 26 | G | $900,000 | $900,000 | RFA |
|||||||
Thomas Milic | 22 | G | $925,000 | $925,000 | $925,000 | RFA |
||||||
Total | $22,358,000 | $12,308,000 | $7,749,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $83,361,825 |
Cap Space | $138,175 |
Projections | |
---|---|
Current Cash Balance | $35,096,617 |
Projected Expenses | - $51,232,768 |
Projected Revenues | $48,448,840 |
Projected Cash Balance | $32,312,689 |
Revenues | |
---|---|
Total Income To Date | $41,842,180 |
Avg. Income per Home Game | $2,202,220 |
Expenses | |
---|---|
Expenses Paid To Date | $31,469,825 |
Approx. Daily Expenses | $434,176 |
Attendance | |
---|---|
Home Games Played | 19 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |