Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Mitch Marner | 28 | C/W | $10,205,208 | $11,088,351 | $11,088,351 | $11,088,351 | $11,088,351 | $11,088,351 | UFA |
|||
Tage Thompson | 27 | C/W | $1,310,400 | $1,310,400 | RFA |
|||||||
Alex Pietrangelo | 35 | D | $5,085,000 | $5,085,000 | UFA |
|||||||
Mark Scheifele | 32 | C/W | $14,125,000 | $14,125,000 | $14,125,000 | UFA |
||||||
Mathew Barzal | 28 | C/W | $6,552,000 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | UFA |
|||
Jean-Gabriel Pageau | 32 | C/W | $5,085,000 | $5,085,000 | UFA |
|||||||
Morgan Rielly | 31 | D | $5,085,000 | $5,085,000 | $5,085,000 | UFA |
||||||
Shea Theodore | 29 | D | $5,288,400 | $5,288,400 | $5,288,400 | $5,288,400 | $5,288,400 | UFA |
||||
Michael Rasmussen | 26 | C/W | $1,366,560 | $1,366,560 | $1,366,560 | RFA |
||||||
Calle Jarnkrok | 33 | C/W | $2,260,000 | UFA |
||||||||
J.J. Moser | 25 | D | $925,000 | $3,176,667 | $3,176,667 | $3,176,667 | RFA |
|||||
Mason McTavish | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
Rasmus Sandin | 25 | D | $1,310,400 | $1,310,400 | $1,310,400 | $1,310,400 | RFA |
|||||
Drew O'Connor | 27 | C/W | $780,000 | $780,000 | RFA |
|||||||
Danton Heinen | 29 | C/W | $2,665,354 | $2,665,354 | $2,665,354 | $2,665,354 | $2,665,354 | UFA |
||||
Jake Neighbours | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Leo Carlsson | 20 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Carl Grundstrom | 27 | C/W | $725,000 | RFA |
||||||||
Logan Stanley | 27 | D | $900,000 | $1,300,000 | RFA |
|||||||
Tristan Jarry | 30 | G | $3,559,500 | $3,559,500 | $3,559,500 | $3,559,500 | UFA |
|||||
Scott Wedgewood | 32 | G | $805,000 | UFA |
||||||||
Joel Hofer | 24 | G | $725,400 | $725,400 | $725,400 | $725,400 | $725,400 | RFA |
||||
Special Salary | $11,440,000 | $3,840,000 | ||||||||||
Total | $82,973,222 | $72,976,032 | $57,565,632 | $36,064,072 | $28,017,505 | $19,338,351 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Dave Hakstol | 56 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jarred Tinordi | 33 | D | $1,400,000 | UFA |
||||||||
Dylan Coghlan | 27 | D | $750,000 | $750,000 | RFA |
|||||||
Matt Rempe | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Jake Livingstone | 26 | D | $925,000 | $806,000 | $806,000 | RFA |
||||||
Pierrick Dube | 24 | C/W | $887,400 | $887,400 | $887,400 | RFA |
||||||
Maxwell Crozier | 25 | D | $925,000 | $925,000 | RFA |
|||||||
Oskar Olausson | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Nathan Smith | 26 | C/W | $901,425 | $806,000 | $806,000 | RFA |
||||||
Tyler Boucher | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Matt Stienburg | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Mads Sogaard | 24 | G | $925,000 | $806,000 | $806,000 | $806,000 | $806,000 | RFA |
||||
Total | $10,413,825 | $8,680,400 | $5,155,400 | $806,000 | $806,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $82,973,222 |
Cap Space | $526,778 |
Projections | |
---|---|
Current Cash Balance | $7,864,710 |
Projected Expenses | - $6,333,673 |
Projected Revenues | $13,213,320 |
Projected Cash Balance | $14,744,357 |
Revenues | |
---|---|
Total Income To Date | $77,077,700 |
Avg. Income per Home Game | $2,202,220 |
Expenses | |
---|---|
Expenses Paid To Date | $65,014,579 |
Approx. Daily Expenses | $372,569 |
Attendance | |
---|---|
Home Games Played | 35 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |