





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nazem Kadri | 34 | C/LW | $6,141,000 | $6,141,000 | $6,141,000 | $6,141,000 | UFA |
|||||
| Mika Zibanejad | 32 | C | $6,420,000 | UFA |
||||||||
| Devon Toews | 31 | D | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
|||||
| Jared McCann | 29 | C/LW | $3,000,000 | $3,000,000 | UFA |
|||||||
| Jake McCabe | 31 | D | $3,277,500 | $3,277,500 | $3,277,500 | UFA |
||||||
| Tyler Toffoli | 33 | C/W | $5,552,000 | $5,552,000 | UFA |
|||||||
| Oliver Bjorkstrand | 30 | W | $2,875,000 | $2,875,000 | $2,875,000 | UFA |
||||||
| Oliver Ekman-Larsson | 34 | D | $8,250,000 | UFA |
||||||||
| Rasmus Sandin | 25 | D | $632,500 | RFA |
||||||||
| Ross Colton | 28 | C | $695,750 | $695,750 | $695,750 | UFA |
||||||
| Bobby McMann | 29 | C | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
| Nicholas Paul | 30 | C/LW | $948,750 | UFA |
||||||||
| Alexis Lafreniere | 23 | W | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
||||||
| Mattias Samuelsson | 25 | D | $1,063,750 | $1,063,750 | $1,063,750 | RFA |
||||||
| Jesper Boqvist | 26 | C/LW | $891,250 | $891,250 | RFA |
|||||||
| Peyton Krebs | 24 | C/LW | $991,283 | $991,283 | $991,283 | RFA |
||||||
| Pavel Mintyukov | 21 | D | $850,000 | $850,000 | RFA |
|||||||
| Mason Appleton | 29 | C | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
| Robby Fabbri | 29 | C/LW | $1,035,000 | UFA |
||||||||
| Jacob Markstrom | 35 | G | $5,720,000 | $5,720,000 | $5,720,000 | $5,720,000 | UFA |
|||||
| Casey Desmith | 33 | G | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
| Ilya Samsonov | 28 | G | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
| Special Salary | ||||||||||||
| Total | $61,343,782 | $44,057,532 | $33,764,282 | $16,860,999 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Bill Peters | 59 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Alex Steeves | 25 | C | $834,167 | RFA |
||||||||
| Brett Murray | 27 | LW | $605,000 | $605,000 | UFA |
|||||||
| Owen Beck | 21 | C | $853,333 | $853,333 | $853,333 | RFA |
||||||
| Daniel Sprong | 28 | RW | $862,500 | $862,500 | $862,500 | UFA |
||||||
| Jacob Bryson | 27 | D | $632,500 | RFA |
||||||||
| Zach Metsa | 26 | D | $1,750,000 | $1,750,000 | $1,750,000 | $1,750,000 | UFA |
|||||
| James Hamblin | 26 | C/LW | $1,750,000 | $1,750,000 | $1,750,000 | $1,750,000 | UFA |
|||||
| Lukas Rousek | 26 | RW | $650,000 | RFA |
||||||||
| Ben McCartney | 24 | LW | $775,000 | $775,000 | RFA |
|||||||
| William Trudeau | 22 | D | $650,000 | RFA |
||||||||
| Ryan Johnson | 23 | D | $650,000 | $650,000 | RFA |
|||||||
| Nikita Novikov | 21 | D | $650,000 | $650,000 | RFA |
|||||||
| Casey Fitzgerald | 28 | D | $665,000 | $665,000 | UFA |
|||||||
| Luke Toporowski | 24 | C/LW | $900,000 | $900,000 | $900,000 | RFA |
||||||
| William Dufour | 23 | C | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | RFA |
|||||
| Lucas Ciona | 22 | LW | $1,999,000 | $1,999,000 | $1,999,000 | $1,999,000 | RFA |
|||||
| Viktor Neuchev | 21 | C/W | $650,000 | $650,000 | RFA |
|||||||
| Roman Schmidt | 22 | D | $750,000 | RFA |
||||||||
| Brandon Hickey | 29 | D | $900,000 | UFA |
||||||||
| Konnor Smith | 20 | D | $650,000 | $650,000 | RFA |
|||||||
| Felix Robert | 25 | C/W | $900,000 | $900,000 | $900,000 | RFA |
||||||
| Linus Weissbach | 27 | C/W | $650,000 | RFA |
||||||||
| Filip Cederqvist | 24 | C/W | $650,000 | RFA |
||||||||
| Austin Osmanski | 27 | D | $650,000 | RFA |
||||||||
| Cayden Primeau | 25 | G | $605,000 | RFA |
||||||||
| Isaac Poulter | 23 | G | $1,900,000 | $1,900,000 | $1,900,000 | $1,900,000 | RFA |
|||||
| Erik Portillo | 24 | G | $650,000 | $650,000 | RFA |
|||||||
| Total | $25,181,499 | $18,209,832 | $12,914,832 | $9,398,999 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $61,343,782 |
| Cap Space | $34,156,218 |
| Projections | |
|---|---|
| Current Cash Balance | $71,000,996 |
| Projected Expenses | - $53,675,832 |
| Projected Revenues | $70,579,648 |
| Projected Cash Balance | $87,904,812 |
| Revenues | |
|---|---|
| Total Income To Date | $14,531,104 |
| Avg. Income per Home Game | $2,075,872 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $7,493,601 |
| Approx. Daily Expenses | $319,499 |
| Attendance | |
|---|---|
| Home Games Played | 7 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 12,229 (67.94%) |
| Arena Capacity | 18,000 |