Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jason Robertson | 24 | C/W | $6,975,000 | $7,254,000 | $7,254,000 | $7,254,000 | $7,254,000 | RFA |
||||
Brad Marchand | 36 | C/W | $10,500,000 | $10,500,000 | UFA |
|||||||
Tom Wilson | 30 | C/W | $5,838,333 | $5,838,333 | $5,838,333 | $5,838,333 | UFA |
|||||
Blake Wheeler | 37 | C/W | $4,750,000 | $4,750,000 | UFA |
|||||||
Bryan Rust | 32 | C/W | $6,960,000 | $6,960,000 | $6,960,000 | $6,960,000 | $6,960,000 | $6,960,000 | UFA |
|||
Brandon Saad | 31 | C/W | $6,864,750 | $6,864,750 | $6,864,750 | UFA |
||||||
Kevin Shattenkirk | 35 | D | $4,608,333 | UFA |
||||||||
Alexander Kerfoot | 29 | C/W | $3,591,000 | $3,591,000 | $3,591,000 | UFA |
||||||
Mathieu Joseph | 27 | C/W | $690,300 | $690,300 | RFA |
|||||||
Tanner Jeannot | 27 | C/W | $3,950,000 | $3,950,000 | RFA |
|||||||
Travis Hamonic | 33 | D | $3,740,000 | $3,740,000 | UFA |
|||||||
Christian Dvorak | 28 | C/W | $4,165,200 | $4,485,600 | UFA |
|||||||
Filip Hronek | 26 | D | $4,118,500 | $4,118,500 | $4,118,500 | RFA |
||||||
Scott Mayfield | 31 | D | $1,500,750 | $1,500,750 | UFA |
|||||||
Adam Boqvist | 23 | D | $2,363,400 | $2,433,600 | $2,433,600 | $2,433,600 | $2,433,600 | $2,433,600 | RFA |
|||
Seth Jarvis | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
Wyatt Johnston | 21 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Alex Goligoski | 38 | D | $750,000 | UFA |
||||||||
Sean Walker | 29 | D | $2,742,750 | $2,742,750 | $2,742,750 | $2,742,750 | UFA |
|||||
Tyson Foerster | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Vitek Vanecek | 28 | G | $745,334 | $3,457,800 | $3,457,800 | $3,457,800 | $3,457,800 | $3,457,800 | UFA |
|||
James Reimer | 36 | G | $1,975,000 | UFA |
||||||||
Mackenzie Blackwood | 27 | G | $2,620,800 | $2,620,800 | RFA |
|||||||
Special Salary | ||||||||||||
Total | $82,224,450 | $78,273,183 | $45,110,733 | $28,686,483 | $20,105,400 | $12,851,400 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Bruce Cassidy | 58 | HC | $0 | $0 | $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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jarred Tinordi | 32 | D | $800,000 | UFA |
||||||||
Nicholas Robertson | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
Karson Kuhlman | 28 | C/W | $858,000 | RFA |
||||||||
Ronnie Attard | 25 | D | $925,000 | $884,000 | $884,000 | $884,000 | RFA |
|||||
Brendan Brisson | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Mavrik Bourque | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Dylan McIlrath | 32 | D | $724,500 | UFA |
||||||||
Mike Hardman | 25 | LW | $808,000 | RFA |
||||||||
Rhett Gardner | 28 | C/W | $702,000 | RFA |
||||||||
Viktor Lodin | 25 | C/W | $925,000 | RFA |
||||||||
Jaydon Dureau | 23 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Nico Daws | 23 | G | $925,000 | $925,000 | RFA |
|||||||
Zach Sawchenko | 26 | G | $739,500 | RFA |
||||||||
Dennis Hildeby | 22 | G | $925,000 | $925,000 | $925,000 | RFA |
||||||
Total | $12,032,000 | $6,434,000 | $4,584,000 | $884,000 |
Salary Cap | |
---|---|
Salary Cap | $82,500,000 |
Current Payroll | $82,224,450 |
Cap Space | $275,550 |
Projections | |
---|---|
Current Cash Balance | $26,839,690 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $26,839,690 |
Revenues | |
---|---|
Total Income To Date | $6,436,800 |
Avg. Income per Home Game | $2,145,600 |
Expenses | |
---|---|
Expenses Paid To Date | $ |
Approx. Daily Expenses | $ |
Attendance | |
---|---|
Home Games Played | 3 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |