





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sam Reinhart | 29 | C/RW | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA |
|||||
| Aleksander Barkov | 29 | C | $7,670,000 | $7,670,000 | $7,670,000 | UFA |
||||||
| Brandon Hagel | 26 | LW | $3,000,000 | $3,000,000 | RFA |
|||||||
| Dylan Larkin | 28 | C | $7,320,000 | $7,320,000 | UFA |
|||||||
| Jesper Bratt | 26 | LW | $3,000,000 | $3,000,000 | RFA |
|||||||
| Nikolaj Ehlers | 29 | LW | $6,900,000 | $6,900,000 | $6,900,000 | UFA |
||||||
| Timo Meier | 28 | W | $7,200,000 | $7,200,000 | UFA |
|||||||
| Jaccob Slavin | 31 | D | $6,360,000 | UFA |
||||||||
| Ryan McLeod | 25 | C/RW | $665,500 | RFA |
||||||||
| Jonathan Marchessault | 34 | C/LW | $6,000,000 | $6,000,000 | $6,000,000 | UFA |
||||||
| Dylan Samberg | 26 | D | $1,000,000 | $1,000,000 | $1,000,000 | UFA |
||||||
| Matt Roy | 30 | D | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
|||||
| Martin Fehervary | 25 | D | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
|||||
| Brandon Carlo | 28 | D | $3,769,125 | $3,769,125 | $3,769,125 | $3,769,125 | UFA |
|||||
| J.T. Compher | 30 | C/W | $4,025,000 | $4,025,000 | UFA |
|||||||
| Braden Schneider | 23 | D | $1,121,250 | $1,121,250 | $1,121,250 | $1,121,250 | RFA |
|||||
| Ryan Hartman | 30 | RW | $2,000,000 | $2,000,000 | UFA |
|||||||
| Urho Vaakanainen | 26 | D | $983,584 | $983,584 | RFA |
|||||||
| Jeremy Swayman | 26 | G | $5,000,000 | $5,000,000 | RFA |
|||||||
| Dan Vladar | 27 | G | $2,000,000 | RFA |
||||||||
| Special Salary | ||||||||||||
| Total | $78,014,459 | $68,988,959 | $36,460,375 | $14,890,375 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Bruce Cassidy | 45 | HC | $5,000,000 | $5,000,000 | $5,000,000 |
| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ryan Shea | 28 | D | $605,000 | $605,000 | $605,000 | UFA |
||||||
| A.J. Greer | 28 | LW | $929,720 | $929,720 | $929,720 | $929,720 | UFA |
|||||
| Noah Juulsen | 28 | D | $1,044,852 | $1,044,852 | $1,044,852 | $1,044,852 | UFA |
|||||
| Jesse Puljujarvi | 27 | RW | $1,292,500 | RFA |
||||||||
| Cameron Hughes | 28 | C | $958,925 | $958,925 | $958,925 | $958,925 | UFA |
|||||
| Anton Blidh | 30 | LW | $605,000 | UFA |
||||||||
| Joona Koppanen | 27 | LW | $605,000 | RFA |
||||||||
| Jack Studnicka | 26 | C | $605,000 | $605,000 | RFA |
|||||||
| Nolan Foote | 24 | LW | $983,587 | $983,587 | $983,587 | RFA |
||||||
| Luca Cagnoni | 20 | D | $895,000 | $895,000 | $895,000 | RFA |
||||||
| Graeme Clarke | 24 | RW | $935,913 | $935,913 | $935,913 | RFA |
||||||
| Cedric Pare | 26 | C | $650,000 | RFA |
||||||||
| Wilmer Skoog | 26 | C | $800,000 | $800,000 | RFA |
|||||||
| Alex Jefferies | 23 | LW | $950,000 | $950,000 | RFA |
|||||||
| Riley Duran | 23 | C | $650,000 | $650,000 | RFA |
|||||||
| Anders Bjork | 28 | LW | $1,017,500 | $1,017,500 | $1,017,500 | UFA |
||||||
| Marek Alscher | 21 | D | $750,000 | RFA |
||||||||
| Angus Booth | 21 | D | $750,000 | RFA |
||||||||
| Curtis Hall | 25 | C | $650,000 | RFA |
||||||||
| Ryan Hofer | 23 | RW | $650,000 | $650,000 | RFA |
|||||||
| Quinn Olson | 24 | C | $650,000 | $650,000 | RFA |
|||||||
| Jaden Lipinski | 20 | C | $750,000 | RFA |
||||||||
| Jake Schmaltz | 24 | C | $750,000 | RFA |
||||||||
| Josh Davies | 21 | LW | $750,000 | RFA |
||||||||
| Oskar Steen | 27 | C | $605,000 | RFA |
||||||||
| Lukas Dragicevic | 20 | D | $650,000 | $650,000 | RFA |
|||||||
| Luke Cavallin | 24 | G | $800,000 | $800,000 | RFA |
|||||||
| Total | $21,282,997 | $13,125,497 | $7,370,497 | $2,933,497 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $78,014,459 |
| Cap Space | $17,485,541 |
| Projections | |
|---|---|
| Current Cash Balance | $206,824,405 |
| Projected Expenses | - $69,887,900 |
| Projected Revenues | $78,963,168 |
| Projected Cash Balance | $215,899,673 |
| Revenues | |
|---|---|
| Total Income To Date | $13,536,543 |
| Avg. Income per Home Game | $2,256,090 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $8,126,500 |
| Approx. Daily Expenses | $406,325 |
| Attendance | |
|---|---|
| Home Games Played | 6 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 12,576 (69.87%) |
| Arena Capacity | 18,000 |