





| 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 |
|||||
| Jake Sanderson | 23 | D | $850,000 | RFA |
||||||||
| Brady Tkachuk | 25 | LW | $1,110,000 | RFA |
||||||||
| Drake Batherson | 27 | C/RW | $3,450,000 | $3,450,000 | $3,450,000 | $3,450,000 | UFA |
|||||
| Ryan McDonagh | 36 | D | $8,000,000 | UFA |
||||||||
| Jaden Schwartz | 33 | LW | $6,152,500 | $6,152,500 | UFA |
|||||||
| Jonathan Drouin | 30 | C/W | $5,500,500 | $5,500,500 | UFA |
|||||||
| Shane Pinto | 24 | C | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
||||||
| Brent Burns | 40 | RW | $9,600,000 | $9,600,000 | UFA |
|||||||
| Jordan Martinook | 32 | C/W | $2,500,500 | $2,500,500 | UFA |
|||||||
| Artem Zub | 29 | D | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
| Alexander Wennberg | 30 | C/LW | $5,000,000 | $5,000,000 | $5,000,000 | UFA |
||||||
| Andre Burakovsky | 30 | W | $4,298,125 | $4,298,125 | $4,298,125 | $4,298,125 | UFA |
|||||
| Brenden Dillon | 34 | D | $5,500,902 | $5,500,902 | $5,500,902 | UFA |
||||||
| Lars Eller | 36 | C/LW | $3,500,000 | $3,500,000 | UFA |
|||||||
| Trent Frederic | 27 | C/W | $2,000,000 | RFA |
||||||||
| David Perron | 37 | W | $5,550,902 | $5,550,902 | UFA |
|||||||
| Tanner Pearson | 32 | W | $4,000,902 | $4,000,902 | $4,000,902 | $4,000,902 | UFA |
|||||
| Erik Gudbranson | 33 | D | $4,600,000 | $4,600,000 | $4,600,000 | UFA |
||||||
| Linus Ullmark | 31 | G | $1,722,500 | UFA |
||||||||
| Eric Comrie | 30 | G | $632,500 | $632,500 | UFA |
|||||||
| Special Salary | ||||||||||||
| Total | $91,469,331 | $77,786,831 | $44,349,929 | $25,249,027 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Kris Knoblauch | 48 | HC | $1,500,000 | $1,500,000 | $1,500,000 |
| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Carson Soucy | 30 | D | $991,875 | $991,875 | $991,875 | $991,875 | UFA |
|||||
| Mark Kastelic | 26 | C/RW | $903,834 | $903,834 | RFA |
|||||||
| Jordan Spence | 24 | D | $948,750 | $948,750 | $948,750 | RFA |
||||||
| Nick Seeler | 32 | D | $632,500 | $632,500 | UFA |
|||||||
| Joel Farabee | 25 | W | $695,750 | $695,750 | RFA |
|||||||
| Parker Kelly | 26 | C/LW | $732,050 | $732,050 | RFA |
|||||||
| Adam Gaudette | 28 | C/W | $1,275,902 | $1,275,902 | $1,275,902 | UFA |
||||||
| Brock McGinn | 31 | W | $650,000 | $650,000 | $650,000 | UFA |
||||||
| Travis Hamonic | 34 | D | $950,902 | $950,902 | $950,902 | UFA |
||||||
| John Leonard | 26 | W | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
| Uvis Balinskis | 28 | D | $650,000 | $650,000 | UFA |
|||||||
| Ben Hutton | 32 | D | $850,500 | $850,500 | UFA |
|||||||
| Ryan Reaves | 38 | W | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
||||||
| Jeremy Davies | 28 | D | $775,902 | $775,902 | $775,902 | UFA |
||||||
| Stephen Halliday | 23 | C | $750,000 | $750,000 | $750,000 | RFA |
||||||
| Garrett Pilon | 27 | C/W | $819,500 | $819,500 | $819,500 | UFA |
||||||
| Nicolas Deslauriers | 34 | W | $1,045,000 | $1,045,000 | $1,045,000 | UFA |
||||||
| Zack Macewen | 29 | C/RW | $1,025,475 | $1,025,475 | $1,025,475 | UFA |
||||||
| Angus Crookshank | 25 | W | $922,167 | $922,167 | $922,167 | RFA |
||||||
| Cole Reinhardt | 25 | C/LW | $650,000 | RFA |
||||||||
| Mason Shaw | 26 | C/LW | $902,902 | $902,902 | $902,902 | $902,902 | UFA |
|||||
| Nikolas Matinpalo | 26 | D | $800,000 | $800,000 | $800,000 | UFA |
||||||
| Maxence Guenette | 24 | D | $742,500 | $742,500 | $742,500 | RFA |
||||||
| Hayden Hodgson | 29 | C/RW | $650,000 | $650,000 | $650,000 | UFA |
||||||
| Philippe Daoust | 23 | C/LW | $650,000 | RFA |
||||||||
| Xavier Bourgault | 22 | C/RW | $650,000 | RFA |
||||||||
| Danny Katic | 24 | LW | $650,000 | RFA |
||||||||
| Hudson Wilson | 26 | D | $650,000 | RFA |
||||||||
| Milan Lucic | 37 | LW | $650,000 | $650,000 | $650,000 | UFA |
||||||
| Thomas Caron | 24 | C/W | $650,000 | RFA |
||||||||
| Matthew Murray | 27 | G | $775,000 | $775,000 | $775,000 | UFA |
||||||
| Pheonix Copley | 33 | G | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
||||||
| Kevin Mandolese | 24 | G | $918,500 | $918,500 | $918,500 | RFA |
||||||
| Mads Sogaard | 24 | G | $1,017,500 | $1,017,500 | $1,017,500 | RFA |
||||||
| Total | $30,976,506 | $27,076,506 | $22,611,872 | $3,894,776 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $91,469,331 |
| Cap Space | $4,030,669 |
| Projections | |
|---|---|
| Current Cash Balance | $95,354,639 |
| Projected Expenses | - $72,413,256 |
| Projected Revenues | $47,220,942 |
| Projected Cash Balance | $70,162,325 |
| Revenues | |
|---|---|
| Total Income To Date | $11,447,501 |
| Avg. Income per Home Game | $1,430,937 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $19,056,120 |
| Approx. Daily Expenses | $476,403 |
| Attendance | |
|---|---|
| Home Games Played | 8 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 16,752 (93.07%) |
| Arena Capacity | 18,000 |