Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Roman Josi | 35 | D | $6,500,000 | UFA |
||||||||
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 | $6,945,201 | $6,945,201 | $6,945,201 | $6,945,201 | $6,945,201 | RFA |
|||
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 |
||||||
Sam Steel | 27 | C/W | $909,090 | $909,090 | RFA |
|||||||
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 |
|||||||
Sergei Bobrovsky | 36 | G | $6,504,334 | UFA |
||||||||
Vitek Vanecek | 29 | G | $3,457,800 | $3,457,800 | $3,457,800 | $3,457,800 | $3,457,800 | UFA |
||||
Mackenzie Blackwood | 28 | G | $2,620,800 | $5,339,250 | $5,339,250 | $5,339,250 | $5,339,250 | $5,339,250 | UFA |
|||
Special Salary | ||||||||||||
Total | $82,958,232 | $67,911,899 | $44,890,934 | $32,389,851 | $25,135,851 | $12,284,451 |
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 | $811,125 | $811,125 | $811,125 | $811,125 | RFA |
||||
Mavrik Bourque | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Ronnie Attard | 26 | D | $884,000 | $884,000 | $884,000 | 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 | $836,875 | $836,875 | $836,875 | RFA |
|||||
Drew Commesso | 22 | G | $925,000 | $925,000 | $925,000 | RFA |
||||||
Dennis Hildeby | 23 | G | $925,000 | $925,000 | RFA |
|||||||
Total | $10,134,000 | $9,932,000 | $8,082,000 | $1,648,000 | $811,125 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $82,958,232 |
Cap Space | $541,768 |
Projections | |
---|---|
Current Cash Balance | $9,497,670 |
Projected Expenses | - $6,913,184 |
Projected Revenues | $10,663,433 |
Projected Cash Balance | $13,247,919 |
Revenues | |
---|---|
Total Income To Date | $76,776,720 |
Avg. Income per Home Game | $2,132,686 |
Expenses | |
---|---|
Expenses Paid To Date | $75,363,545 |
Approx. Daily Expenses | $432,074 |
Attendance | |
---|---|
Home Games Played | 36 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |