Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Cale Makar | 24 | D | $6,000,000 | $6,000,000 | RFA |
|||||||
Mitch Marner | 26 | RW | $13,071,600 | RFA |
||||||||
Roman Josi | 33 | D | $4,800,000 | UFA |
||||||||
Sebastian Aho | 26 | C/LW | $10,144,800 | $10,144,800 | $10,144,800 | UFA |
||||||
Nick Suzuki | 24 | C | $6,000,000 | $6,000,000 | $6,000,000 | RFA |
||||||
Matthew Tkachuk | 25 | W | $8,400,000 | $8,400,000 | $8,400,000 | $8,400,000 | UFA |
|||||
Josh Morrissey | 28 | D | $3,780,000 | $3,780,000 | $3,780,000 | $3,780,000 | UFA |
|||||
Tage Thompson | 25 | C/W | $3,000,000 | $3,000,000 | RFA |
|||||||
Dylan Strome | 26 | C/W | $992,833 | $992,833 | RFA |
|||||||
Nick Schmaltz | 27 | C/LW | $6,727,500 | $6,727,500 | UFA |
|||||||
Radko Gudas | 33 | D | $2,696,750 | UFA |
||||||||
John Marino | 26 | D | $632,500 | RFA |
||||||||
Jean-Gabriel Pageau | 30 | C/RW | $3,565,000 | $3,565,000 | UFA |
|||||||
Pierre-Luc Dubois | 25 | C/W | $3,000,000 | $3,000,000 | $3,000,000 | RFA |
||||||
Ryan Graves | 28 | D | $845,250 | $845,250 | UFA |
|||||||
Garnet Hathaway | 31 | W | $1,983,750 | $1,983,750 | UFA |
|||||||
Cole Smith | 27 | C | $632,500 | $632,500 | $632,500 | UFA |
||||||
David Kampf | 28 | C/W | $1,100,000 | UFA |
||||||||
Mackenzie Blackwood | 26 | G | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
|||||
Vitek Vanecek | 27 | G | $824,167 | $824,167 | $824,167 | $824,167 | UFA |
|||||
Special Salary | ||||||||||||
Total | $81,196,650 | $58,895,800 | $35,781,467 | $16,004,167 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Todd Reirden | 51 | HC | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Erik Brannstrom | 23 | D | $632,500 | $632,500 | $632,500 | $632,500 | RFA |
|||||
Liam O'Brien | 29 | LW | $770,000 | UFA |
||||||||
Michael Sgarbossa | 31 | C | $770,000 | UFA |
||||||||
Travis Boyd | 29 | C | $880,000 | UFA |
||||||||
Joe Snively | 27 | LW | $990,000 | $990,000 | UFA |
|||||||
Alexander Petrovic | 31 | D | $550,001 | $550,001 | $550,001 | UFA |
||||||
Jonathan Aspirot | 24 | D | $750,000 | $750,000 | $750,000 | RFA |
||||||
Travis Barron | 25 | LW | $750,000 | $750,000 | $750,000 | RFA |
||||||
Patrick Giles | 23 | C | $750,000 | $750,000 | $750,000 | RFA |
||||||
Wyatt Aamodt | 25 | D | $750,000 | $750,000 | $750,000 | RFA |
||||||
Wyatt Bongiovanni | 24 | C | $750,000 | $750,000 | $750,000 | RFA |
||||||
Bogdan Trineyev | 21 | RW | $825,000 | $825,000 | $825,000 | $825,000 | RFA |
|||||
Denis Guryanov | 26 | RW | $750,000 | RFA |
||||||||
Alex Kannok Leipert | 23 | D | $825,000 | $825,000 | $825,000 | $825,000 | RFA |
|||||
Danny Zhilkin | 19 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Jacob Murray | 21 | D | $650,000 | RFA |
||||||||
Jeremy McKenna | 24 | RW | $750,000 | $750,000 | $750,000 | RFA |
||||||
Keoni Texeira | 26 | D | $650,000 | RFA |
||||||||
Justin Lee | 23 | D | $650,000 | RFA |
||||||||
Chas Sharpe | 19 | D | $750,000 | RFA |
||||||||
Jonny Tychonick | 23 | D | $650,000 | RFA |
||||||||
Jack Millar | 22 | D | $650,000 | RFA |
||||||||
Keith Kinkaid | 34 | G | $750,000 | $750,000 | $750,000 | UFA |
||||||
Joe Conlin | 23 | G | $650,000 | RFA |
||||||||
Kyle Franson | 23 | G | $650,000 | RFA |
||||||||
Jerry Springer | 23 | G | $650,000 | RFA |
||||||||
Total | $18,842,501 | $9,722,501 | $8,732,501 | $2,282,500 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $81,196,650 |
Cap Space | $6,803,350 |
Projections | |
---|---|
Current Cash Balance | $103,248,126 |
Projected Expenses | - $6,214,035 |
Projected Revenues | $7,230,602 |
Projected Cash Balance | $104,264,693 |
Revenues | |
---|---|
Total Income To Date | $91,587,629 |
Avg. Income per Home Game | $2,410,200 |
Expenses | |
---|---|
Expenses Paid To Date | $77,612,666 |
Approx. Daily Expenses | $414,269 |
Attendance | |
---|---|
Home Games Played | 38 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 17,057 (94.76%) |
Arena Capacity | 18,000 |