Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Mika Zibanejad | 31 | C/W | $5,752,500 | $5,752,500 | UFA |
|||||||
Victor Hedman | 33 | D | $7,980,000 | $7,980,000 | UFA |
|||||||
Bo Horvat | 29 | C/W | $5,593,500 | $5,593,500 | $5,593,500 | $5,593,500 | $5,593,500 | UFA |
||||
Aaron Ekblad | 28 | D | $7,020,000 | $7,762,500 | $7,762,500 | $7,762,500 | $7,762,500 | $7,762,500 | UFA |
|||
Brent Burns | 39 | D | $7,800,000 | UFA |
||||||||
Mark Stone | 32 | C/W | $4,830,750 | $4,830,750 | UFA |
|||||||
Reilly Smith | 33 | C/W | $2,700,000 | UFA |
||||||||
Gustav Forsling | 28 | D | $728,000 | $2,760,000 | $2,760,000 | $2,760,000 | $2,760,000 | $2,760,000 | UFA |
|||
Jordan Eberle | 34 | C/W | $4,837,000 | $4,837,000 | UFA |
|||||||
Sam Bennett | 28 | C/W | $1,827,150 | $4,579,875 | $4,579,875 | $4,579,875 | $4,579,875 | UFA |
||||
Dylan Strome | 27 | C/W | $2,808,000 | $2,808,000 | RFA |
|||||||
David Krejci | 38 | C/W | $1,000,000 | UFA |
||||||||
Ben Chiarot | 33 | D | $1,423,800 | UFA |
||||||||
Conor Sheary | 32 | C/W | $1,700,000 | $1,700,000 | UFA |
|||||||
Jeff Carter | 39 | C/W | $3,705,000 | UFA |
||||||||
Brandon Carlo | 27 | D | $2,667,600 | $2,667,600 | RFA |
|||||||
Derek Forbort | 32 | D | $1,451,875 | UFA |
||||||||
Teddy Blueger | 29 | C/W | $2,277,000 | $2,277,000 | $2,277,000 | $2,277,000 | UFA |
|||||
Sam Lafferty | 29 | C/W | $862,500 | $862,500 | $862,500 | $862,500 | UFA |
|||||
Frederik Andersen | 34 | G | $4,200,000 | UFA |
||||||||
Cam Talbot | 36 | G | $1,382,500 | UFA |
||||||||
Clay Stevenson | 25 | G | $1,501,000 | $1,501,000 | $1,501,000 | $1,501,000 | $1,501,000 | $1,501,000 | UFA |
|||
Special Salary | $7,806,000 | $7,806,000 | ||||||||||
Total | $81,854,175 | $55,912,225 | $25,336,375 | $25,336,375 | $22,196,875 | $12,023,500 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jim Montgomery | 54 | HC | $0 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Erik Gustafsson | 32 | D | $1,243,200 | UFA |
||||||||
Matt Irwin | 36 | D | $750,000 | UFA |
||||||||
Brett Murray | 25 | C/W | $750,000 | $790,500 | RFA |
|||||||
Noah Juulsen | 27 | D | $721,000 | $725,400 | RFA |
|||||||
Mason Shaw | 25 | C/W | $750,000 | $790,500 | RFA |
|||||||
Riley Tufte | 26 | C/W | $750,000 | $798,250 | RFA |
|||||||
Justin Addamo | 26 | RW | $750,000 | $798,250 | RFA |
|||||||
Pavol Regenda | 24 | LW | $750,000 | $863,550 | RFA |
|||||||
Felix Robert | 24 | C/W | $750,000 | $866,075 | RFA |
|||||||
Tristen Nielsen | 24 | C | $750,000 | $878,700 | RFA |
|||||||
Milos Kelemen | 24 | LW | $750,000 | $825,675 | RFA |
|||||||
Jan Mysak | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Josh Jacobs | 28 | D | $728,000 | RFA |
||||||||
Thatcher Demko | 28 | G | $982,800 | $5,175,000 | $5,175,000 | $5,175,000 | $5,175,000 | UFA |
||||
Collin Delia | 30 | G | $750,000 | UFA |
||||||||
Zach Fucale | 29 | G | $769,500 | $769,500 | $769,500 | UFA |
||||||
Oskari Salminen | 24 | G | $750,000 | RFA |
||||||||
Total | $13,619,500 | $14,206,400 | $6,869,500 | $5,175,000 | $5,175,000 |
Salary Cap | |
---|---|
Salary Cap | $82,500,000 |
Current Payroll | $81,854,175 |
Cap Space | $645,825 |
Projections | |
---|---|
Current Cash Balance | $32,671,262 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $32,671,262 |
Revenues | |
---|---|
Total Income To Date | $ |
Avg. Income per Home Game | Not Enough Data |
Expenses | |
---|---|
Expenses Paid To Date | $ |
Approx. Daily Expenses | $ |
Attendance | |
---|---|
Home Games Played | 0 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | (0.00%) |
Arena Capacity | 18,000 |