





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Brayden Schenn | 33 | C | $6,150,000 | $6,150,000 | UFA |
|||||||
| Brandon Saad | 32 | LW | $7,935,000 | $7,935,000 | $7,935,000 | UFA |
||||||
| Trevor Van Riemsdyk | 33 | D | $3,400,000 | UFA |
||||||||
| Will Smith | 20 | C | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Connor Clifton | 30 | D | $4,000,000 | $4,000,000 | $4,000,000 | UFA |
||||||
| Max Domi | 30 | C/W | $6,000,000 | $6,000,000 | $6,000,000 | UFA |
||||||
| Alec Martinez | 37 | D | $5,280,000 | UFA |
||||||||
| Craig Smith | 35 | C/RW | $4,000,000 | $4,000,000 | UFA |
|||||||
| Isac Lundestrom | 25 | C/LW | $632,500 | $632,500 | RFA |
|||||||
| Noel Acciari | 33 | C/W | $2,000,000 | UFA |
||||||||
| Brett Leason | 26 | RW | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
|||||
| Nicholas Robertson | 23 | C | $1,017,500 | $1,017,500 | $1,017,500 | $1,017,500 | RFA |
|||||
| Zach Benson | 20 | LW | $850,000 | $850,000 | RFA |
|||||||
| Jon Merrill | 33 | D | $2,500,000 | UFA |
||||||||
| Tyler Kleven | 23 | D | $650,000 | $650,000 | RFA |
|||||||
| Marc Del Gaizo | 25 | D | $935,916 | RFA |
||||||||
| Wyatt Kaiser | 22 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
| Brian Pinho | 30 | C/RW | $605,000 | UFA |
||||||||
| Travis Dermott | 28 | D | $1,092,500 | $1,092,500 | $1,092,500 | UFA |
||||||
| Jarred Tinordi | 33 | D | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
| Samuel Ersson | 25 | G | $3,000,000 | $3,000,000 | $3,000,000 | RFA |
||||||
| Philipp Grubauer | 33 | G | $6,500,000 | UFA |
||||||||
| Alex Stalock | 37 | G | $4,000,000 | UFA |
||||||||
| Special Salary | ||||||||||||
| Total | $68,148,416 | $42,927,500 | $30,645,000 | $4,017,500 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| John Hynes | 49 | HC | $3,000,000 |
| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Noah Gregor | 26 | C/RW | $665,000 | $665,000 | $665,000 | UFA |
||||||
| Ryan Schmelzer | 31 | C | $1,900,000 | UFA |
||||||||
| Spencer Stastney | 25 | D | $605,000 | RFA |
||||||||
| Nikita Nesterenko | 23 | C/LW | $650,000 | RFA |
||||||||
| Linus Karlsson | 25 | RW | $750,000 | RFA |
||||||||
| Jack Thompson | 23 | D | $828,333 | $828,333 | $828,333 | RFA |
||||||
| Mikey Eyssimont | 28 | C | $650,000 | $650,000 | UFA |
|||||||
| Kyle Criscuolo | 33 | C | $825,000 | UFA |
||||||||
| Landon Slaggert | 23 | LW | $650,000 | $650,000 | RFA |
|||||||
| Yegor Sokolov | 25 | RW | $900,166 | RFA |
||||||||
| Ty Mueller | 22 | C | $870,000 | $870,000 | $870,000 | RFA |
||||||
| Steven Santini | 30 | D | $825,000 | UFA |
||||||||
| 3Lias Pettersson | 21 | D | $838,333 | $838,333 | $838,333 | RFA |
||||||
| Cameron Lund | 21 | C | $850,000 | $850,000 | $850,000 | RFA |
||||||
| Joe Hicketts | 29 | D | $770,000 | UFA |
||||||||
| Hunter Skinner | 24 | D | $750,000 | RFA |
||||||||
| Daniel Walcott | 31 | LW | $825,000 | UFA |
||||||||
| Jake Leschyshyn | 26 | C/W | $665,500 | RFA |
||||||||
| Tristen Robins | 23 | C | $750,000 | RFA |
||||||||
| Santeri Hatakka | 24 | D | $650,000 | $650,000 | RFA |
|||||||
| Alexander Campbell | 24 | C | $750,000 | RFA |
||||||||
| Brayden Tracey | 24 | LW | $750,000 | RFA |
||||||||
| Connor Clattenburg | 20 | C | $750,000 | RFA |
||||||||
| Josh Healey | 31 | D | $605,000 | UFA |
||||||||
| Kyle Rau | 32 | C/W | $1,900,000 | UFA |
||||||||
| Riley Damiani | 25 | C | $883,666 | RFA |
||||||||
| Will Butcher | 30 | D | $650,000 | $650,000 | UFA |
|||||||
| Maxim Cajkovic | 24 | RW | $750,000 | RFA |
||||||||
| Ryan Francis | 23 | C | $750,000 | RFA |
||||||||
| Leevi Merilainen | 22 | G | $820,000 | $820,000 | $820,000 | RFA |
||||||
| Louis Domingue | 33 | G | $1,800,000 | UFA |
||||||||
| Aleksei Kolosov | 23 | G | $775,000 | $775,000 | $775,000 | RFA |
||||||
| Ethan Haider | 23 | G | $775,000 | RFA |
||||||||
| Ben Kraws | 24 | G | $850,000 | RFA |
||||||||
| Total | $29,025,998 | $8,246,666 | $5,646,666 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $68,148,416 |
| Cap Space | $27,351,584 |
| Projections | |
|---|---|
| Current Cash Balance | $138,917,298 |
| Projected Expenses | - $61,049,680 |
| Projected Revenues | $72,983,190 |
| Projected Cash Balance | $150,850,808 |
| Revenues | |
|---|---|
| Total Income To Date | $12,511,404 |
| Avg. Income per Home Game | $2,085,234 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $7,319,373 |
| Approx. Daily Expenses | $354,940 |
| Attendance | |
|---|---|
| Home Games Played | 6 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 13,051 (72.51%) |
| Arena Capacity | 18,000 |