





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Leon Draisaitl | 29 | C/W | $11,050,000 | UFA |
||||||||
| Mathew Barzal | 28 | C/RW | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
| Pavel Buchnevich | 30 | W | $3,900,000 | UFA |
||||||||
| Adam Fantilli | 20 | C | $850,000 | $850,000 | RFA |
|||||||
| Darnell Nurse | 30 | D | $3,840,000 | UFA |
||||||||
| Jared Spurgeon | 35 | D | $7,158,060 | $7,158,060 | $7,158,060 | $7,158,060 | UFA |
|||||
| Jonas Brodin | 32 | D | $4,791,667 | $4,791,667 | UFA |
|||||||
| Steven Stamkos | 35 | C/W | $11,050,000 | UFA |
||||||||
| Brett Howden | 27 | C/RW | $2,000,000 | $2,000,000 | UFA |
|||||||
| Phillip Danault | 32 | C/LW | $3,545,450 | UFA |
||||||||
| Ryan Pulock | 30 | D | $2,000,000 | $2,000,000 | UFA |
|||||||
| Erik Cernak | 28 | D | $802,125 | $802,125 | $802,125 | UFA |
||||||
| Reilly Smith | 34 | W | $6,000,000 | $6,000,000 | UFA |
|||||||
| Ryan Strome | 32 | C/RW | $3,565,000 | $3,565,000 | $3,565,000 | UFA |
||||||
| Victor Olofsson | 30 | C/W | $2,000,000 | $2,000,000 | UFA |
|||||||
| Conor Timmins | 26 | D | $632,500 | $632,500 | RFA |
|||||||
| Adam Edstrom | 24 | C | $650,000 | RFA |
||||||||
| Zac Jones | 24 | D | $1,017,500 | $1,017,500 | $1,017,500 | RFA |
||||||
| Kevin Shattenkirk | 36 | D | $2,314,375 | $2,314,375 | UFA |
|||||||
| Igor Shesterkin | 29 | G | $715,000 | UFA |
||||||||
| Semyon Varlamov | 37 | G | $1,800,000 | $1,800,000 | $1,800,000 | $1,800,000 | UFA |
|||||
| Special Salary | ||||||||||||
| Total | $72,681,677 | $37,931,227 | $17,342,685 | $8,958,060 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| David Quinn | 57 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tanner Jeannot | 28 | W | $820,332 | $820,332 | $820,332 | UFA |
||||||
| Vinni Lettieri | 30 | RW | $770,000 | UFA |
||||||||
| Samuel Helenius | 22 | C/LW | $1,430,000 | $1,430,000 | $1,430,000 | $1,430,000 | RFA |
|||||
| Bradly Nadeau | 20 | LW | $850,000 | $850,000 | $850,000 | RFA |
||||||
| Florian Xhekaj | 21 | C | $650,000 | $650,000 | RFA |
|||||||
| Seamus Casey | 21 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Ian McKinnon | 27 | C | $935,000 | $935,000 | UFA |
|||||||
| Trevor Kuntar | 24 | C/RW | $650,000 | $650,000 | RFA |
|||||||
| Riley Kidney | 22 | C | $650,000 | $650,000 | RFA |
|||||||
| Christoffer Sedoff | 23 | D | $650,000 | $650,000 | RFA |
|||||||
| Turner Ottenbreit | 28 | D | $750,000 | UFA |
||||||||
| Brandon Coe | 23 | C | $650,000 | RFA |
||||||||
| Riley Hughes | 25 | C | $750,000 | RFA |
||||||||
| Brendan Lemieux | 29 | LW | $770,000 | $770,000 | $770,000 | UFA |
||||||
| Darren Brady | 29 | D | $650,000 | $650,000 | $650,000 | UFA |
||||||
| Connor Kurth | 21 | RW | $750,000 | RFA |
||||||||
| Ludwig Persson | 21 | LW | $750,000 | RFA |
||||||||
| Libor Hajek | 27 | D | $916,666 | $916,666 | $916,666 | UFA |
||||||
| Samuel Asselin | 27 | C/LW | $1,017,500 | $1,017,500 | UFA |
|||||||
| Nick Jones | 29 | C/RW | $605,000 | UFA |
||||||||
| Colin Swoyer | 27 | D | $650,000 | RFA |
||||||||
| Karl Henriksson | 24 | C | $650,000 | RFA |
||||||||
| Calle Sjalin | 25 | D | $650,000 | RFA |
||||||||
| Cody Haiskanen | 28 | D | $715,000 | UFA |
||||||||
| Cameron Supryka | 23 | D | $650,000 | $650,000 | RFA |
|||||||
| Dylan Garand | 23 | G | $650,000 | RFA |
||||||||
| Spencer Martin | 30 | G | $1,800,000 | $1,800,000 | $1,800,000 | $1,800,000 | UFA |
|||||
| Ken Appleby | 30 | G | $775,000 | UFA |
||||||||
| Dylan Wells | 27 | G | $650,000 | RFA |
||||||||
| Total | $23,154,498 | $13,389,498 | $8,186,998 | $3,230,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $72,681,677 |
| Cap Space | $22,818,323 |
| Projections | |
|---|---|
| Current Cash Balance | $150,044,269 |
| Projected Expenses | - $57,539,600 |
| Projected Revenues | $69,264,158 |
| Projected Cash Balance | $161,768,827 |
| Revenues | |
|---|---|
| Total Income To Date | $16,791,311 |
| Avg. Income per Home Game | $2,098,913 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $15,142,000 |
| Approx. Daily Expenses | $378,550 |
| Attendance | |
|---|---|
| Home Games Played | 8 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 12,408 (68.93%) |
| Arena Capacity | 18,000 |