





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Connor McDavid | 28 | C/LW | $13,500,000 | $13,500,000 | $13,500,000 | $13,500,000 | UFA |
|||||
| Brent Burns | 40 | RW | $9,600,000 | $9,600,000 | UFA |
|||||||
| Jake Evans | 29 | C | $1,063,750 | UFA |
||||||||
| Patrik Laine | 27 | RW | $7,762,500 | $7,762,500 | $7,762,500 | UFA |
||||||
| Brendan Gallagher | 33 | RW | $4,312,500 | UFA |
||||||||
| Gustav Nyquist | 35 | W | $1,900,000 | UFA |
||||||||
| Shane Wright | 21 | C | $850,000 | $850,000 | RFA |
|||||||
| Ian Cole | 36 | D | $6,000,000 | $6,000,000 | UFA |
|||||||
| Jalen Chatfield | 29 | D | $841,500 | UFA |
||||||||
| Cody Glass | 26 | C | $2,000,000 | $2,000,000 | RFA |
|||||||
| Luke Evangelista | 23 | RW | $650,000 | RFA |
||||||||
| Barclay Goodrow | 32 | C/W | $4,000,000 | $4,000,000 | UFA |
|||||||
| Collin Graf | 22 | RW | $650,000 | $650,000 | RFA |
|||||||
| Tyler Motte | 30 | C/RW | $1,072,500 | UFA |
||||||||
| Devin Shore | 31 | C/W | $2,200,000 | UFA |
||||||||
| Ethan Bear | 28 | D | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
||||||
| Hunter Brzustewicz | 20 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Bokondji Imama | 28 | W | $2,500,000 | UFA |
||||||||
| Matt Benning | 31 | D | $3,500,000 | UFA |
||||||||
| Justin Schultz | 35 | D | $3,500,500 | $3,500,500 | UFA |
|||||||
| T.J. Oshie | 38 | RW | $5,106,009 | $5,106,009 | UFA |
|||||||
| Andre Ghantous | 26 | C | $2,500,000 | RFA |
||||||||
| Jordan Binnington | 32 | G | $5,280,000 | $5,280,000 | UFA |
|||||||
| Eric Comrie | 30 | G | $632,500 | $632,500 | UFA |
|||||||
| Special Salary | ||||||||||||
| Total | $82,371,758 | $61,831,508 | $24,212,499 | $13,500,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Travis Green | 52 | HC | $5,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nils Aman | 25 | C | $650,000 | $650,000 | RFA |
|||||||
| Scott Sabourin | 32 | RW | $700,000 | $700,000 | UFA |
|||||||
| Alex Limoges | 27 | LW | $650,000 | $650,000 | UFA |
|||||||
| Tristan Broz | 22 | C | $750,000 | RFA |
||||||||
| C.J. Suess | 31 | W | $600,000 | $600,000 | UFA |
|||||||
| Ryan Leonard | 20 | RW | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Oliver Kapanen | 21 | C | $925,000 | $925,000 | $925,000 | RFA |
||||||
| William Lockwood | 27 | RW | $850,000 | RFA |
||||||||
| Aidan McDonough | 25 | LW | $650,000 | $650,000 | RFA |
|||||||
| Jayden Grubbe | 22 | C | $650,000 | $650,000 | RFA |
|||||||
| Elliot Desnoyers | 23 | LW | $650,000 | $650,000 | RFA |
|||||||
| Samuel Knazko | 22 | D | $650,000 | $650,000 | RFA |
|||||||
| Luke Tuch | 23 | W | $650,000 | $650,000 | RFA |
|||||||
| Jack Malone | 24 | C | $650,000 | $650,000 | RFA |
|||||||
| Filip Mesar | 21 | W | $850,000 | $850,000 | RFA |
|||||||
| Kaleb Lawrence | 22 | C | $750,000 | RFA |
||||||||
| Jakov Novak | 26 | C | $650,000 | $650,000 | RFA |
|||||||
| Kyle Jackson | 22 | C | $750,000 | RFA |
||||||||
| Mats Lindgren | 20 | D | $750,000 | RFA |
||||||||
| Alex Bump | 21 | C | $750,000 | RFA |
||||||||
| Lukas Fischer | 18 | D | $750,000 | RFA |
||||||||
| Brent Johnson | 22 | D | $750,000 | RFA |
||||||||
| Jack Devine | 21 | C | $750,000 | RFA |
||||||||
| Josh Wesley | 29 | D | $747,500 | $747,500 | $747,500 | UFA |
||||||
| Keaton Thompson | 29 | D | $747,500 | $747,500 | $747,500 | $747,500 | UFA |
|||||
| Jarrod Gourley | 26 | D | $747,500 | $747,500 | RFA |
|||||||
| Akim Aliu | 36 | W | $1,999,999 | UFA |
||||||||
| Ty Voit | 22 | W | $650,000 | $650,000 | RFA |
|||||||
| Dylan Ferguson | 26 | G | $775,000 | RFA |
||||||||
| Michael Simpson | 22 | G | $775,000 | RFA |
||||||||
| Vyacheslav Peksa | 22 | G | $851,667 | $851,667 | $851,667 | RFA |
||||||
| Total | $24,019,166 | $13,619,167 | $4,221,667 | $747,500 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $82,371,758 |
| Cap Space | $13,128,242 |
| Projections | |
|---|---|
| Current Cash Balance | $157,031,994 |
| Projected Expenses | - $47,192,200 |
| Projected Revenues | $51,777,347 |
| Projected Cash Balance | $161,617,141 |
| Revenues | |
|---|---|
| Total Income To Date | $33,137,502 |
| Avg. Income per Home Game | $2,071,093 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $30,031,182 |
| Approx. Daily Expenses | $429,020 |
| Attendance | |
|---|---|
| Home Games Played | 16 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 12,239 (67.99%) |
| Arena Capacity | 18,000 |