





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jack Hughes | 24 | C/W | $6,000,000 | $6,000,000 | RFA |
|||||||
| Adam Lowry | 32 | C/LW | $3,355,000 | $3,355,000 | $3,355,000 | UFA |
||||||
| Boone Jenner | 32 | C/LW | $4,500,000 | UFA |
||||||||
| Ryan O'Reilly | 34 | C | $8,000,000 | $8,000,000 | UFA |
|||||||
| Owen Tippett | 26 | W | $3,000,000 | $3,000,000 | RFA |
|||||||
| Vladislav Gavrikov | 29 | D | $3,450,000 | $3,450,000 | $3,450,000 | UFA |
||||||
| Noah Hanifin | 28 | D | $6,831,000 | $6,831,000 | $6,831,000 | $6,831,000 | UFA |
|||||
| William Karlsson | 32 | C | $6,785,000 | $6,785,000 | UFA |
|||||||
| Blake Coleman | 33 | C/W | $5,750,000 | UFA |
||||||||
| Jamie Oleksiak | 32 | D | $2,565,000 | $2,565,000 | UFA |
|||||||
| Rasmus Andersson | 28 | D | $869,207 | UFA |
||||||||
| Connor Zary | 23 | C/W | $1,017,500 | $1,017,500 | $1,017,500 | RFA |
||||||
| Jacob Trouba | 31 | D | $11,040,000 | $11,040,000 | $11,040,000 | $11,040,000 | UFA |
|||||
| Andrew Mangiapane | 29 | W | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
| Erik Haula | 34 | C/W | $4,000,002 | $4,000,002 | UFA |
|||||||
| Oskar Sundqvist | 31 | C/RW | $5,750,000 | $5,750,000 | UFA |
|||||||
| Drew Helleson | 24 | D | $850,000 | $850,000 | RFA |
|||||||
| Miles Wood | 29 | LW | $3,636,300 | $3,636,300 | UFA |
|||||||
| Anthony Stolarz | 31 | G | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
|||||
| Dustin Wolf | 24 | G | $897,417 | $897,417 | RFA |
|||||||
| Scott Wedgewood | 32 | G | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
| Special Salary | ||||||||||||
| Total | $86,296,426 | $75,177,219 | $33,693,500 | $20,871,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Darryl Sutter | 66 | HC | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Yakov Trenin | 28 | C/W | $840,457 | UFA |
||||||||
| Brandt Clarke | 22 | D | $850,000 | RFA |
||||||||
| Conor Geekie | 21 | C | $886,667 | $886,667 | $886,667 | RFA |
||||||
| Nathan Bastian | 27 | RW | $785,583 | RFA |
||||||||
| Nathan Walker | 31 | C/LW | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
||||||
| Martin Pospisil | 25 | C/W | $665,500 | $665,500 | $665,500 | $665,500 | UFA |
|||||
| Justin Hryckowian | 24 | C/LW | $870,000 | $870,000 | RFA |
|||||||
| Alexandre Texier | 25 | C/LW | $850,000 | $850,000 | RFA |
|||||||
| Rasmus Asplund | 27 | C/W | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
| Ryan Lomberg | 30 | LW | $770,000 | UFA |
||||||||
| Trevor Carrick | 31 | D | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
| Connor Carrick | 31 | D | $1,250,000 | UFA |
||||||||
| Jimmy Schuldt | 30 | D | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
| Jonas Rondbjerg | 26 | W | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
| Marc McLaughlin | 25 | C/RW | $972,125 | $972,125 | $972,125 | RFA |
||||||
| Parker Ford | 25 | C/RW | $1,000,000 | $1,000,000 | $1,000,000 | RFA |
||||||
| Jack Rathbone | 26 | D | $1,017,500 | $1,017,500 | RFA |
|||||||
| Mathias Emilio Pettersen | 25 | C/LW | $993,664 | $993,664 | $993,664 | RFA |
||||||
| Mike Benning | 23 | D | $750,000 | $750,000 | $750,000 | $750,000 | RFA |
|||||
| Cole McWard | 24 | D | $750,000 | RFA |
||||||||
| Luke Philp | 29 | C | $850,000 | $850,000 | $850,000 | UFA |
||||||
| Brogan Rafferty | 30 | D | $850,000 | $850,000 | UFA |
|||||||
| Julien Gauthier | 27 | RW | $605,000 | RFA |
||||||||
| Brandon Scanlin | 26 | D | $650,000 | RFA |
||||||||
| Montana Onyebuchi | 25 | D | $750,000 | RFA |
||||||||
| Alexandar Georgiev | 29 | G | $1,046,500 | $1,046,500 | $1,046,500 | $1,046,500 | UFA |
|||||
| Nikita Tolopilo | 25 | G | $1,500,000 | $1,500,000 | $1,500,000 | RFA |
||||||
| Jaxson Stauber | 26 | G | $550,000 | RFA |
||||||||
| Clay Stevenson | 26 | G | $850,000 | $850,000 | RFA |
|||||||
| Total | $30,902,991 | $23,101,951 | $18,664,451 | $10,461,996 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $86,296,426 |
| Cap Space | $9,203,574 |
| Projections | |
|---|---|
| Current Cash Balance | $135,262,829 |
| Projected Expenses | - $75,509,448 |
| Projected Revenues | $79,657,574 |
| Projected Cash Balance | $139,410,955 |
| Revenues | |
|---|---|
| Total Income To Date | $11,063,552 |
| Avg. Income per Home Game | $2,212,710 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $10,787,064 |
| Approx. Daily Expenses | $449,461 |
| Attendance | |
|---|---|
| Home Games Played | 5 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 17,053 (94.74%) |
| Arena Capacity | 18,000 |