Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jason Robertson | 25 | C/W | $7,254,000 | $7,254,000 | $7,254,000 | $7,254,000 | RFA |
|||||
Jamie Benn | 35 | C/W | $9,120,000 | $9,120,000 | UFA |
|||||||
Bryan Rust | 33 | C/W | $6,960,000 | $6,960,000 | $6,960,000 | $6,960,000 | $6,960,000 | UFA |
||||
Jacob Trouba | 31 | D | $4,104,000 | UFA |
||||||||
Tom Wilson | 31 | C/W | $5,838,333 | $5,838,333 | $5,838,333 | UFA |
||||||
Seth Jarvis | 23 | C/W | $925,000 | RFA |
||||||||
Oliver Bjorkstrand | 30 | C/W | $5,491,800 | $5,491,800 | $5,491,800 | $5,491,800 | UFA |
|||||
Filip Hronek | 27 | D | $4,118,500 | $4,118,500 | RFA |
|||||||
Wyatt Johnston | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
Alex Kerfoot | 30 | C/W | $3,591,000 | $3,591,000 | UFA |
|||||||
Brandon Saad | 32 | C/W | $3,432,375 | $3,432,375 | UFA |
|||||||
Mathieu Joseph | 28 | C/W | $690,300 | RFA |
||||||||
Brayden McNabb | 34 | D | $3,920,000 | $3,920,000 | $3,920,000 | UFA |
||||||
Christian Dvorak | 29 | C/W | $4,485,600 | UFA |
||||||||
Scott Mayfield | 32 | D | $1,500,750 | UFA |
||||||||
Sean Walker | 30 | D | $2,742,750 | $2,742,750 | $2,742,750 | UFA |
||||||
Jack Johnson | 38 | D | $1,525,000 | $1,525,000 | UFA |
|||||||
Adam Boqvist | 24 | D | $2,433,600 | $2,433,600 | $2,433,600 | $2,433,600 | $2,433,600 | RFA |
||||
Tyson Foerster | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Tanner Jeannot | 28 | C/W | $3,950,000 | RFA |
||||||||
Vitek Vanecek | 29 | G | $3,457,800 | $3,457,800 | $3,457,800 | $3,457,800 | $3,457,800 | UFA |
||||
Casey DeSmith | 33 | G | $1,960,000 | $1,960,000 | $1,960,000 | UFA |
||||||
Mackenzie Blackwood | 28 | G | $2,620,800 | RFA |
||||||||
Special Salary | ||||||||||||
Total | $81,971,608 | $63,695,158 | $40,058,283 | $25,597,200 | $12,851,400 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Bruce Cassidy | 59 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Nicholas Robertson | 23 | C/W | $925,000 | RFA |
||||||||
Mavrik Bourque | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Ronnie Attard | 26 | D | $884,000 | $884,000 | $884,000 | RFA |
||||||
Brendan Brisson | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
David Jiricek | 21 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Zachary L'Heureux | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Maxim Groshev | 23 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Jared Davidson | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Daylan Kuefler | 23 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Nico Daws | 24 | G | $925,000 | RFA |
||||||||
Drew Commesso | 22 | G | $925,000 | $925,000 | $925,000 | RFA |
||||||
Dennis Hildeby | 23 | G | $925,000 | $925,000 | RFA |
|||||||
Total | $11,059,000 | $9,209,000 | $6,434,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $81,971,608 |
Cap Space | $1,528,392 |
Projections | |
---|---|
Current Cash Balance | $19,095,441 |
Projected Expenses | - $50,378,330 |
Projected Revenues | $48,518,704 |
Projected Cash Balance | $17,235,815 |
Revenues | |
---|---|
Total Income To Date | $37,971,160 |
Avg. Income per Home Game | $2,109,508 |
Expenses | |
---|---|
Expenses Paid To Date | $31,645,409 |
Approx. Daily Expenses | $426,935 |
Attendance | |
---|---|
Home Games Played | 18 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |