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 | RFA |
||||||||
Morgan Rielly | 31 | D | $5,085,000 | $5,085,000 | $5,085,000 | UFA |
||||||
Reilly Smith | 34 | C/W | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 | UFA |
|||
Jordan Eberle | 35 | C/W | $4,837,000 | UFA |
||||||||
Viktor Arvidsson | 32 | C/W | $4,700,000 | $4,700,000 | UFA |
|||||||
Alex Iafallo | 31 | C/W | $2,509,875 | $2,509,875 | UFA |
|||||||
John Klingberg | 32 | D | $4,574,700 | UFA |
||||||||
Nino Niederreiter | 32 | C/W | $5,400,000 | $5,400,000 | UFA |
|||||||
Conor Garland | 29 | C/W | $3,480,000 | $3,480,000 | $3,480,000 | $3,480,000 | $3,480,000 | $3,480,000 | UFA |
|||
Logan O'Connor | 28 | C/W | $679,000 | $2,587,500 | $2,587,500 | $2,587,500 | $2,587,500 | UFA |
||||
Brian Dumoulin | 33 | D | $7,000,000 | $7,000,000 | UFA |
|||||||
Tyler Myers | 35 | D | $2,700,000 | $2,700,000 | UFA |
|||||||
Robby Fabbri | 29 | C/W | $4,068,000 | $4,068,000 | $4,068,000 | $4,068,000 | $4,068,000 | UFA |
||||
Oskar Sundqvist | 31 | C/W | $2,190,000 | $2,190,000 | $2,190,000 | UFA |
||||||
Mark Jankowski | 30 | C/W | $1,622,673 | $1,622,673 | $1,622,673 | UFA |
||||||
Ilya Lyubushkin | 31 | D | $1,560,000 | $1,560,000 | $1,560,000 | $1,560,000 | UFA |
|||||
Jeremy Lauzon | 28 | D | $936,000 | RFA |
||||||||
Ryan McLeod | 25 | C/W | $746,928 | $746,928 | $746,928 | $746,928 | RFA |
|||||
Ty Dellandrea | 24 | C/W | $834,300 | $834,300 | $834,300 | $834,300 | RFA |
|||||
Luke Kunin | 27 | C/W | $2,574,000 | $2,574,000 | RFA |
|||||||
Carson Soucy | 30 | D | $847,500 | UFA |
||||||||
Sergei Bobrovsky | 36 | G | $6,504,334 | UFA |
||||||||
Anthony Stolarz | 31 | G | $1,092,500 | $1,092,500 | UFA |
|||||||
Special Salary | $1,850,334 | |||||||||||
Total | $80,050,424 | $52,950,776 | $26,974,401 | $18,076,728 | $14,935,500 | $8,280,000 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Lane Lambert | 60 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Connor Zary | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Noah Juulsen | 28 | D | $725,400 | RFA |
||||||||
Liam Foudy | 25 | C/W | $713,700 | $713,700 | $713,700 | $713,700 | RFA |
|||||
Will Cuylle | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Samu Tuomaala | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Samuel Helenius | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Artem Grushnikov | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Eemil Viro | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Jakub Dobes | 24 | G | $925,000 | $925,000 | RFA |
|||||||
Dylan Garand | 23 | G | $925,000 | $925,000 | RFA |
|||||||
Keith Petruzzelli | 26 | G | $765,180 | $765,180 | $765,180 | RFA |
||||||
Total | $9,604,280 | $8,878,880 | $4,253,880 | $713,700 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $80,050,424 |
Cap Space | $3,449,576 |
Projections | |
---|---|
Current Cash Balance | $23,523,069 |
Projected Expenses | - $21,993,768 |
Projected Revenues | $29,100,473 |
Projected Cash Balance | $30,629,774 |
Revenues | |
---|---|
Total Income To Date | $56,122,340 |
Avg. Income per Home Game | $2,078,605 |
Expenses | |
---|---|
Expenses Paid To Date | $59,194,024 |
Approx. Daily Expenses | $407,292 |
Attendance | |
---|---|
Home Games Played | 27 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |