| Player Name | Age | Pos | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Will Smith | 21 | C | $950,000 | $950,000 | RFA |
|||||||
| Zach Benson | 21 | LW | $850,000 | RFA |
||||||||
| Max Domi | 31 | C | $6,000,000 | $6,000,000 | UFA |
|||||||
| Connor Clifton | 31 | D | $4,000,000 | $4,000,000 | UFA |
|||||||
| Nick Foligno | 38 | W | $7,000,000 | UFA |
||||||||
| Nicholas Robertson | 24 | LW | $1,017,500 | $1,017,500 | $1,017,500 | RFA |
||||||
| Wyatt Kaiser | 24 | D | $650,000 | $650,000 | RFA |
|||||||
| Lars Eller | 37 | C/LW | $3,500,000 | UFA |
||||||||
| Alec Martinez | 39 | D | $6,072,000 | $6,072,000 | UFA |
|||||||
| Isac Lundestrom | 26 | C | $632,500 | RFA |
||||||||
| Tanner Pearson | 33 | LW | $6,000,000 | UFA |
||||||||
| Jordan Oesterle | 34 | D | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
| Seth Griffith | 33 | RW | $6,000,000 | UFA |
||||||||
| Brett Leason | 27 | RW | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
| Caleb Jones | 29 | D | $6,000,000 | $6,000,000 | UFA |
|||||||
| Marc Del Gaizo | 26 | D | $1,076,303 | $1,076,303 | RFA |
|||||||
| Justin Danforth | 33 | RW | $3,200,000 | $3,200,000 | $3,200,000 | UFA |
||||||
| Jarred Tinordi | 34 | D | $3,000,000 | $3,000,000 | UFA |
|||||||
| Cameron Lund | 22 | C | $850,000 | $850,000 | RFA |
|||||||
| Travis Dermott | 29 | D | $1,092,500 | $1,092,500 | UFA |
|||||||
| Craig Smith | 36 | C | $4,000,000 | UFA |
||||||||
| Brayden Tracey | 25 | LW | $862,500 | $862,500 | $862,500 | RFA |
||||||
| Jonas Johansson | 30 | G | $7,000,000 | $7,000,000 | UFA |
|||||||
| Laurent Brossoit | 33 | G | $2,000,000 | $2,000,000 | UFA |
|||||||
| Aleksei Kolosov | 24 | G | $775,000 | $775,000 | RFA |
|||||||
| Special Salary | ||||||||||||
| Total | $78,528,303 | $50,545,803 | $11,080,000 |
| Player Name | Age | Pos | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Linus Karlsson | 26 | C | $900,000 | $900,000 | RFA |
|||||||
| Danila Yurov | 22 | RW | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Dalibor Dvorsky | 21 | RW | $886,666 | $886,666 | $886,666 | RFA |
||||||
| Spencer Stastney | 26 | D | $695,750 | $695,750 | RFA |
|||||||
| Landon Slaggert | 24 | LW | $650,000 | RFA |
||||||||
| Michael Eyssimont | 29 | C | $650,000 | UFA |
||||||||
| Noah Gregor | 28 | LW | $665,000 | $665,000 | UFA |
|||||||
| Joel Nystrom | 24 | D | $1,990,000 | $1,990,000 | $1,990,000 | $1,990,000 | RFA |
|||||
| Nikita Nesterenko | 24 | C | $747,500 | $747,500 | $747,500 | $747,500 | RFA |
|||||
| Yegor Sokolov | 26 | RW | $1,035,191 | $1,035,191 | RFA |
|||||||
| Ty Mueller | 23 | C | $870,000 | $870,000 | RFA |
|||||||
| 3Lias Pettersson | 22 | D | $838,333 | $838,333 | RFA |
|||||||
| Hunter Skinner | 25 | D | $862,500 | $862,500 | $862,500 | RFA |
||||||
| Jake Leschyshyn | 27 | C | $765,325 | RFA |
||||||||
| Jack Thompson | 24 | D | $828,333 | $828,333 | RFA |
|||||||
| Will Butcher | 31 | D | $650,000 | UFA |
||||||||
| Aidan Thompson | 24 | C | $750,000 | RFA |
||||||||
| Connor Clattenburg | 21 | C | $862,500 | $862,500 | $862,500 | $862,500 | RFA |
|||||
| Kalan Lind | 21 | LW | $750,000 | RFA |
||||||||
| Isak Walther | 25 | RW | $750,000 | RFA |
||||||||
| Riley Damiani | 26 | C | $1,016,216 | $1,016,216 | RFA |
|||||||
| Santeri Hatakka | 25 | D | $650,000 | RFA |
||||||||
| Tristen Robins | 24 | C | $862,500 | $862,500 | $862,500 | $862,500 | RFA |
|||||
| Alexander Campbell | 25 | C | $862,500 | $862,500 | RFA |
|||||||
| Maxim Cajkovic | 25 | RW | $862,500 | $862,500 | $862,500 | RFA |
||||||
| Kevin Mandolese | 25 | G | $918,500 | $918,500 | RFA |
|||||||
| Ethan Haider | 24 | G | $891,250 | $891,250 | $891,250 | $891,250 | RFA |
|||||
| Ben Kraws | 26 | G | $862,500 | $862,500 | $862,500 | UFA |
||||||
| Total | $24,023,064 | $18,407,739 | $9,777,916 | $5,353,750 |
| Salary Cap | |
|---|---|
| Salary Cap | $104,000,000 |
| Current Payroll | $78,528,303 |
| Cap Space | $25,471,697 |
| Projections | |
|---|---|
| Current Cash Balance | $151,017,315 |
| Projected Expenses | - $ |
| Projected Revenues | $ |
| Projected Cash Balance | $151,017,315 |
| Revenues | |
|---|---|
| Total Income To Date | $ |
| Avg. Income per Home Game | Not Enough Data |
| Expenses | |
|---|---|
| Expenses Paid To Date | $ |
| Approx. Daily Expenses | $ |
| Attendance | |
|---|---|
| Home Games Played | 0 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | (0.00%) |
| Arena Capacity | 18,000 |