Player Name | Age | Pos | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Mika Zibanejad | 30 | C/W | $5,752,500 | $5,752,500 | $5,752,500 | UFA |
||||||
Bo Horvat | 28 | C/W | $5,098,500 | $5,593,500 | $5,593,500 | $5,593,500 | $5,593,500 | $5,593,500 | UFA |
|||
Joel Eriksson Ek | 26 | C/W | $1,499,625 | $1,499,625 | RFA |
|||||||
Cam Fowler | 31 | D | $7,475,000 | $7,475,000 | UFA |
|||||||
Tanner Jeannot | 26 | C/W | $3,950,000 | $3,950,000 | $3,950,000 | RFA |
||||||
Adam Pelech | 28 | D | $5,382,000 | $5,951,250 | $5,951,250 | $5,951,250 | $5,951,250 | UFA |
||||
Ondrej Kase | 27 | C/W | $2,454,000 | $2,454,000 | RFA |
|||||||
Jesper Fast | 31 | C/W | $1,940,500 | $1,940,500 | $1,940,500 | UFA |
||||||
Zach Whitecloud | 26 | D | $746,750 | $746,750 | RFA |
|||||||
Zach Sanford | 28 | C/W | $1,500,000 | RFA |
||||||||
Mikey Anderson | 24 | D | $900,000 | $927,000 | $927,000 | $927,000 | RFA |
|||||
Matt Boldy | 22 | C/W | $900,000 | $900,000 | RFA |
|||||||
Ryan Donato | 27 | C/W | $1,778,400 | $1,778,400 | RFA |
|||||||
Janne Kuokkanen | 25 | C/W | $1,675,350 | $1,675,350 | RFA |
|||||||
Alexander Romanov | 23 | D | $900,000 | $2,340,000 | $2,340,000 | $2,340,000 | $2,340,000 | $2,340,000 | RFA |
|||
Jonas Siegenthaler | 26 | D | $1,170,000 | $1,170,000 | $1,170,000 | RFA |
||||||
Joe Veleno | 23 | C/W | $900,000 | $820,845 | $820,845 | $820,845 | RFA |
|||||
Charles Hudon | 29 | C/W | $750,000 | UFA |
||||||||
Sam Steel | 25 | C/W | $909,090 | $909,090 | $909,090 | $909,090 | RFA |
|||||
Connor Hellebuyck | 30 | G | $6,271,499 | $6,271,499 | $6,271,499 | $6,271,499 | UFA |
|||||
Casey DeSmith | 31 | G | $698,625 | $698,625 | UFA |
|||||||
Zach Fucale | 28 | G | $728,000 | $769,500 | $769,500 | $769,500 | UFA |
|||||
Special Salary | $8,825,312 | $4,750,000 | $4,750,000 | |||||||||
Total | $63,885,151 | $53,623,434 | $36,395,684 | $23,582,684 | $13,884,750 | $7,933,500 |
Coach Name | Age | Pos | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jim Montgomery | 53 | HC | $0 | $0 | $0 |
Player Name | Age | Pos | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Brendan Smith | 34 | D | $1,680,000 | UFA |
||||||||
Owen Tippett | 24 | C/W | $900,000 | $1,404,000 | $1,404,000 | $1,404,000 | $1,404,000 | RFA |
||||
Julien Gauthier | 25 | C/W | $798,250 | $798,250 | $798,250 | RFA |
||||||
Emil Bemstrom | 24 | C/W | $900,000 | $834,300 | $834,300 | $834,300 | RFA |
|||||
Braden Schneider | 21 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Jack McBain | 23 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Trent Frederic | 25 | C/W | $1,092,000 | $1,092,000 | $1,092,000 | $1,092,000 | RFA |
|||||
Josh Jacobs | 27 | D | $728,000 | $728,000 | RFA |
|||||||
Jan Drozg | 24 | C/W | $900,000 | RFA |
||||||||
Riley Sutter | 23 | C/W | $900,000 | RFA |
||||||||
Adam Huska | 26 | G | $500,000 | RFA |
||||||||
Nico Daws | 22 | G | $925,000 | $925,000 | $925,000 | RFA |
||||||
Total | $11,173,250 | $7,631,550 | $6,903,550 | $3,330,300 | $1,404,000 |
Salary Cap | |
---|---|
Salary Cap | $81,500,000 |
Current Payroll | $63,885,151 |
Cap Space | $17,614,849 |
Projections | |
---|---|
Current Cash Balance | $66,186,959 |
Projected Expenses | - $21,131,091 |
Projected Revenues | $28,307,793 |
Projected Cash Balance | $73,363,661 |
Revenues | |
---|---|
Total Income To Date | $54,593,600 |
Avg. Income per Home Game | $2,021,985 |
Expenses | |
---|---|
Expenses Paid To Date | $39,589,843 |
Approx. Daily Expenses | $297,621 |
Attendance | |
---|---|
Home Games Played | 27 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |