





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cale Makar | 26 | D | $6,000,000 | RFA |
||||||||
| Tage Thompson | 27 | C/W | $3,000,000 | RFA |
||||||||
| Mitch Marner | 28 | RW | $15,685,920 | $15,685,920 | $15,685,920 | $15,685,920 | UFA |
|||||
| Nick Suzuki | 25 | C | $6,000,000 | $6,000,000 | RFA |
|||||||
| Matthew Tkachuk | 27 | W | $8,400,000 | $8,400,000 | $8,400,000 | UFA |
||||||
| Sebastian Aho | 27 | C/LW | $10,144,800 | $10,144,800 | UFA |
|||||||
| Josh Morrissey | 30 | D | $3,780,000 | $3,780,000 | $3,780,000 | UFA |
||||||
| Pierre-Luc Dubois | 27 | C/W | $3,000,000 | $3,000,000 | UFA |
|||||||
| Roman Josi | 35 | D | $5,760,000 | $5,760,000 | $5,760,000 | $5,760,000 | UFA |
|||||
| Dylan Strome | 28 | C/W | $992,833 | UFA |
||||||||
| Nick Schmaltz | 29 | C/LW | $6,727,500 | UFA |
||||||||
| Jean-Gabriel Pageau | 32 | C/RW | $3,565,000 | UFA |
||||||||
| John Marino | 28 | D | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
|||||
| Radko Gudas | 35 | D | $3,101,263 | $3,101,263 | $3,101,263 | $3,101,263 | UFA |
|||||
| Ryan Graves | 30 | D | $845,250 | UFA |
||||||||
| Cole Smith | 29 | C | $632,500 | $632,500 | UFA |
|||||||
| Erik Brannstrom | 25 | D | $632,500 | $632,500 | $632,500 | RFA |
||||||
| Ben Harpur | 30 | D | $999,999 | UFA |
||||||||
| Adam Cracknell | 40 | C/RW | $2,000,000 | $2,000,000 | UFA |
|||||||
| Alec Regula | 24 | D | $2,000,000 | $2,000,000 | RFA |
|||||||
| Mackenzie Blackwood | 28 | G | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
| Marc-Andre Fleury | 40 | G | $2,500,000 | UFA |
||||||||
| David Rittich | 32 | G | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
| Jonas Johansson | 29 | G | $605,000 | UFA |
||||||||
| Special Salary | ||||||||||||
| Total | $93,372,564 | $68,136,982 | $44,359,682 | $28,547,182 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Todd Reirden | 52 | HC | $2,000,000 | $2,000,000 | $2,000,000 |
| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Garnet Hathaway | 33 | W | $1,983,750 | UFA |
||||||||
| Joe Snively | 29 | LW | $990,000 | UFA |
||||||||
| Alexander Petrovic | 33 | D | $550,001 | $550,001 | UFA |
|||||||
| Victor Mancini | 23 | D | $850,000 | $850,000 | $850,000 | RFA |
||||||
| Wyatt Aamodt | 27 | D | $750,000 | $750,000 | UFA |
|||||||
| Patrick Giles | 25 | C | $750,000 | $750,000 | RFA |
|||||||
| Wyatt Bongiovanni | 25 | C | $750,000 | $750,000 | RFA |
|||||||
| Jonathan Aspirot | 26 | D | $750,000 | $750,000 | RFA |
|||||||
| Travis Barron | 26 | LW | $750,000 | $750,000 | RFA |
|||||||
| Bogdan Trineyev | 23 | RW | $825,000 | $825,000 | $825,000 | RFA |
||||||
| Jack Millar | 24 | D | $710,000 | $710,000 | RFA |
|||||||
| Austin Wagner | 28 | LW | $999,999 | UFA |
||||||||
| Alex Kannok Leipert | 25 | D | $825,000 | $825,000 | $825,000 | RFA |
||||||
| Aydar Suniev | 20 | LW | $923,333 | $923,333 | $923,333 | RFA |
||||||
| Danny Zhilkin | 21 | C | $650,000 | $650,000 | RFA |
|||||||
| Christian Felton | 25 | D | $999,999 | RFA |
||||||||
| Chris Wilkie | 29 | RW | $999,999 | UFA |
||||||||
| Harrison Brunicke | 19 | D | $750,000 | RFA |
||||||||
| Axel Landon | 20 | D | $999,999 | RFA |
||||||||
| Terik Parascak | 19 | C | $750,000 | RFA |
||||||||
| Alexander True | 28 | C/RW | $999,999 | UFA |
||||||||
| Jeremy McKenna | 26 | RW | $750,000 | $750,000 | RFA |
|||||||
| Cody Hodgson | 35 | C | $999,999 | UFA |
||||||||
| Jacob Murray | 23 | D | $710,000 | $710,000 | RFA |
|||||||
| Jonny Tychonick | 25 | D | $710,000 | $710,000 | RFA |
|||||||
| Vitek Vanecek | 29 | G | $824,167 | $824,167 | $824,167 | UFA |
||||||
| Keith Kinkaid | 36 | G | $750,000 | $750,000 | UFA |
|||||||
| Total | $23,301,245 | $12,827,501 | $4,247,500 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $93,372,564 |
| Cap Space | $2,127,436 |
| Projections | |
|---|---|
| Current Cash Balance | $112,771,030 |
| Projected Expenses | - $73,919,880 |
| Projected Revenues | $69,205,685 |
| Projected Cash Balance | $108,056,835 |
| Revenues | |
|---|---|
| Total Income To Date | $19,464,099 |
| Avg. Income per Home Game | $2,162,677 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $19,452,600 |
| Approx. Daily Expenses | $486,315 |
| Attendance | |
|---|---|
| Home Games Played | 9 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 16,858 (93.66%) |
| Arena Capacity | 18,000 |