





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Matt Duchene | 34 | C/W | $17,600,000 | $17,600,000 | $17,600,000 | UFA |
||||||
| Logan Cooley | 21 | C | $850,000 | $850,000 | RFA |
|||||||
| Philip Broberg | 24 | D | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
|||||
| Charlie Coyle | 33 | C | $17,600,000 | $17,600,000 | $17,600,000 | UFA |
||||||
| Barrett Hayton | 25 | C | $605,000 | $605,000 | $605,000 | RFA |
||||||
| Will Cuylle | 23 | LW | $935,916 | $935,916 | $935,916 | RFA |
||||||
| Zack Bolduc | 22 | C | $850,000 | $850,000 | RFA |
|||||||
| Ryan Suter | 40 | D | $17,600,000 | $17,600,000 | UFA |
|||||||
| Jackson Blake | 21 | RW | $905,833 | $905,833 | $905,833 | RFA |
||||||
| Mark Jankowski | 30 | C/W | $1,675,000 | $1,675,000 | $1,675,000 | UFA |
||||||
| Taylor Raddysh | 27 | RW | $605,000 | $605,000 | UFA |
|||||||
| Philipp Kurashev | 25 | C | $665,500 | $665,500 | $665,500 | RFA |
||||||
| Josh Doan | 23 | RW | $650,000 | $650,000 | RFA |
|||||||
| Juuso Parssinen | 24 | C | $650,000 | RFA |
||||||||
| Josh Mahura | 27 | D | $825,000 | RFA |
||||||||
| Adam Boqvist | 24 | D | $605,000 | $605,000 | $605,000 | RFA |
||||||
| Georgii Merkulov | 24 | C/LW | $750,000 | RFA |
||||||||
| Scott Morrow | 22 | D | $916,667 | $916,667 | $916,667 | RFA |
||||||
| Maxwell Crozier | 25 | D | $650,000 | $650,000 | RFA |
|||||||
| Dustin Tokarski | 35 | G | $825,000 | $825,000 | $825,000 | $825,000 | UFA |
|||||
| Mitchell Weeks | 24 | G | $1,900,000 | $1,900,000 | RFA |
|||||||
| Special Salary | ||||||||||||
| Total | $69,663,916 | $67,438,916 | $44,333,916 | $2,825,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jeremy Colliton | 39 | HC | $1,000,000 | $1,000,000 |
| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nils Hoglander | 24 | W | $1,025,417 | $1,025,417 | $1,025,417 | RFA |
||||||
| Ryan Suzuki | 24 | C | $1,072,500 | $1,072,500 | $1,072,500 | $1,072,500 | RFA |
|||||
| Jakob Pelletier | 24 | C | $605,000 | $605,000 | RFA |
|||||||
| Dennis Gilbert | 28 | D | $1,017,500 | UFA |
||||||||
| Cole Guttman | 26 | C | $950,000 | RFA |
||||||||
| Justin Robidas | 22 | C | $825,000 | $825,000 | $825,000 | RFA |
||||||
| Alexander Nylander | 27 | LW | $605,000 | $605,000 | UFA |
|||||||
| Nils Lundkvist | 24 | D | $1,072,500 | $1,072,500 | $1,072,500 | RFA |
||||||
| Artyom Levshunov | 19 | D | $975,000 | $975,000 | $975,000 | RFA |
||||||
| Fabian Lysell | 22 | RW | $863,333 | $863,333 | $863,333 | RFA |
||||||
| Lucas Carlsson | 28 | D | $605,000 | $605,000 | $605,000 | $605,000 | UFA |
|||||
| Ian Mitchell | 26 | D | $1,017,500 | $1,017,500 | $1,017,500 | UFA |
||||||
| Frederic Brunet | 21 | D | $860,000 | $860,000 | $860,000 | RFA |
||||||
| Riley McKay | 26 | LW | $1,900,000 | RFA |
||||||||
| Ryan Sandelin | 26 | RW | $1,900,000 | RFA |
||||||||
| Ethan De Jong | 26 | RW | $1,900,000 | RFA |
||||||||
| Joe Fleming | 22 | D | $1,900,000 | RFA |
||||||||
| Mackenzie Entwistle | 26 | RW | $1,900,000 | RFA |
||||||||
| Milos Kelemen | 26 | LW | $1,900,000 | RFA |
||||||||
| Chad Hillebrand | 26 | LW | $1,900,000 | RFA |
||||||||
| Greg Meireles | 26 | RW | $1,900,000 | RFA |
||||||||
| Marc Lajoie | 22 | D | $1,900,000 | RFA |
||||||||
| Kyle Crnkovic | 23 | LW | $1,900,000 | RFA |
||||||||
| Damian Clara | 20 | G | $878,333 | $878,333 | $878,333 | RFA |
||||||
| Pavel Cajan | 22 | G | $1,900,000 | $1,900,000 | RFA |
|||||||
| Nolan Maier | 24 | G | $1,900,000 | $1,900,000 | RFA |
|||||||
| Total | $35,172,083 | $14,204,583 | $9,194,583 | $1,677,500 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $69,663,916 |
| Cap Space | $25,836,084 |
| Projections | |
|---|---|
| Current Cash Balance | $132,814,890 |
| Projected Expenses | - $60,955,944 |
| Projected Revenues | $70,128,164 |
| Projected Cash Balance | $141,987,110 |
| Revenues | |
|---|---|
| Total Income To Date | $12,021,971 |
| Avg. Income per Home Game | $2,003,661 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $8,717,743 |
| Approx. Daily Expenses | $362,833 |
| Attendance | |
|---|---|
| Home Games Played | 6 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 12,840 (71.33%) |
| Arena Capacity | 18,000 |