Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Victor Hedman | 35 | D | $15,120,000 | $15,120,000 | $15,120,000 | $15,120,000 | UFA |
|||||
Nikolaj Ehlers | 30 | C/W | $6,102,000 | $6,102,000 | $6,102,000 | $6,102,000 | UFA |
|||||
Alex DeBrincat | 28 | C/W | $5,990,400 | RFA |
||||||||
Brock Nelson | 34 | C/W | $6,320,000 | $6,320,000 | $6,320,000 | $6,320,000 | UFA |
|||||
Chris Kreider | 35 | C/W | $3,840,000 | UFA |
||||||||
Brayden Schenn | 34 | C/W | $8,750,000 | $8,750,000 | $8,750,000 | UFA |
||||||
Dougie Hamilton | 33 | D | $2,923,875 | UFA |
||||||||
Jordan Staal | 37 | C/W | $4,833,333 | UFA |
||||||||
Thomas Chabot | 29 | D | $8,320,000 | $8,320,000 | $8,320,000 | UFA |
||||||
Jackson LaCombe | 25 | D | $925,000 | RFA |
||||||||
David Perron | 38 | C/W | $3,652,000 | $3,652,000 | UFA |
|||||||
Sean Durzi | 27 | D | $795,600 | $795,600 | RFA |
|||||||
Connor Zary | 24 | C/W | $925,000 | RFA |
||||||||
Brendan Gallagher | 34 | C/W | $2,261,000 | $2,261,000 | $2,261,000 | $2,261,000 | $2,261,000 | $2,261,000 | UFA |
|||
Michael Amadio | 30 | C/W | $782,325 | $782,325 | UFA |
|||||||
Timothy Liljegren | 27 | D | $1,310,400 | $1,310,400 | RFA |
|||||||
Barclay Goodrow | 33 | C/W | $940,725 | UFA |
||||||||
Luke Schenn | 36 | D | $1,800,000 | $1,800,000 | UFA |
|||||||
Anthony Stolarz | 32 | G | $1,092,500 | UFA |
||||||||
Jeremy Swayman | 27 | G | $3,252,600 | $3,252,600 | RFA |
|||||||
Special Salary | $6,796,900 | $2,796,750 | $2,796,750 | |||||||||
Total | $86,733,658 | $58,465,925 | $46,873,000 | $29,803,000 | $2,261,000 | $2,261,000 |
Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Marco Sturm | 46 | HC | $0 | $0 | $0 | $0 | $0 |
Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Zach Benson | 21 | C/W | $925,000 | $925,000 | RFA |
|||||||
Mikael Pyyhtia | 24 | C/W | $925,000 | RFA |
||||||||
Ethan Del Mastro | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Michael Pezzetta | 28 | C/W | $840,937 | $840,937 | $840,937 | $840,937 | $840,937 | UFA |
||||
Justin Ertel | 23 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
Domenic DiVincentiis | 22 | G | $950,000 | $950,000 | $950,000 | RFA |
||||||
Total | $5,515,937 | $4,590,937 | $2,740,937 | $840,937 | $840,937 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $86,733,658 |
Cap Space | $1,266,342 |
Projections | |
---|---|
Current Cash Balance | $5,754,414 |
Projected Expenses | - $75,773,334 |
Projected Revenues | $85,886,580 |
Projected Cash Balance | $15,867,660 |
Revenues | |
---|---|
Total Income To Date | $4,404,440 |
Avg. Income per Home Game | $2,202,220 |
Expenses | |
---|---|
Expenses Paid To Date | $4,136,173 |
Approx. Daily Expenses | $416,337 |
Attendance | |
---|---|
Home Games Played | 2 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |