





| Player Name | OV | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mitch Marner | 92 | 29 | C/W | $11,088,351 | $11,088,351 | $11,088,351 | $11,088,351 | $11,088,351 | UFA |
||||
| Mark Scheifele | 90 | 33 | C/W | $14,125,000 | $14,125,000 | UFA |
|||||||
| Matthew Tkachuk | 90 | 28 | C/W | $6,552,000 | RFA |
||||||||
| Tage Thompson | 89 | 28 | C/W | $1,310,400 | RFA |
||||||||
| Alex Pietrangelo | 86 | 36 | D | $5,085,000 | UFA |
||||||||
| Noah Hanifin | 86 | 29 | D | $7,474,950 | $7,474,950 | $7,474,950 | $7,474,950 | $7,474,950 | UFA |
||||
| Shea Theodore | 86 | 30 | D | $5,288,400 | $5,288,400 | $5,288,400 | $5,288,400 | UFA |
|||||
| Carter Verhaeghe | 86 | 30 | C/W | $4,300,000 | $4,300,000 | $4,300,000 | $4,300,000 | UFA |
|||||
| Tyler Toffoli | 85 | 34 | C/W | $8,875,000 | UFA |
||||||||
| Tyler Myers | 83 | 36 | D | $2,700,000 | UFA |
||||||||
| Leo Carlsson | 83 | 21 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Macklin Celebrini | 83 | 20 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Drew O'Connor | 82 | 28 | C/W | $780,000 | RFA |
||||||||
| Jake Neighbours | 82 | 24 | C/W | $925,000 | RFA |
||||||||
| Michael Rasmussen | 81 | 27 | C/W | $1,366,560 | $1,366,560 | RFA |
|||||||
| J.J. Moser | 80 | 26 | D | $3,176,667 | $3,176,667 | $3,176,667 | RFA |
||||||
| Justin Danforth | 80 | 33 | C/W | $1,533,333 | UFA |
||||||||
| Radim Zohorna | 75 | 30 | C/W | $1,000,000 | UFA |
||||||||
| Shakir Mukhamadullin | 75 | 24 | D | $925,000 | RFA |
||||||||
| Matt Rempe | 73 | 24 | C/W | $925,000 | RFA |
||||||||
| Connor Hellebuyck | 95 | 33 | G | $3,135,750 | UFA |
||||||||
| Joel Hofer | 87 | 25 | G | $725,400 | $725,400 | $725,400 | $725,400 | RFA |
|||||
| Special Salary | $3,840,000 | ||||||||||||
| Total | $87,006,811 | $49,420,328 | $33,003,768 | $28,877,101 | $18,563,301 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Joel Quenneville | 67 | HC | $0 | $0 | $0 | $0 | $0 |
| Player Name | OV | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Logan Stanley | 75 | 28 | D | $1,300,000 | RFA |
||||||||
| Dylan Coghlan | 74 | 28 | D | $750,000 | RFA |
||||||||
| Declan Carlile | 72 | 26 | D | $806,000 | $806,000 | $806,000 | RFA |
||||||
| Maxwell Crozier | 72 | 26 | D | $925,000 | RFA |
||||||||
| Pierrick Dube | 71 | 25 | C/W | $887,400 | $887,400 | RFA |
|||||||
| Dylan Roobroeck | 71 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Oskar Olausson | 68 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Tyler Boucher | 68 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Matt Stienburg | 67 | 25 | C/W | $925,000 | RFA |
||||||||
| Rodwin Dionicio | 66 | 22 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Parker Bell | 65 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Mads Sogaard | 74 | 25 | G | $806,000 | $806,000 | $806,000 | $806,000 | RFA |
|||||
| Callum Tung | 67 | 22 | G | $1,400,000 | RFA |
||||||||
| Total | $12,499,400 | $7,199,400 | $4,462,000 | $806,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $87,006,811 |
| Cap Space | $993,189 |
| Projections | |
|---|---|
| Current Cash Balance | $9,239,648 |
| Projected Expenses | - $73,637,200 |
| Projected Revenues | $81,482,140 |
| Projected Cash Balance | $17,084,588 |
| Revenues | |
|---|---|
| Total Income To Date | $8,808,880 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $9,504,270 |
| Approx. Daily Expenses | $433,160 |
| Attendance | |
|---|---|
| Home Games Played | 4 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |