





| Player Name | OV | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Auston Matthews | 95 | 28 | C/W | $12,402,000 | RFA |
||||||||
| Joel Armia | 83 | 33 | C/W | $3,250,000 | $3,250,000 | $3,250,000 | $3,250,000 | UFA |
|||||
| Vladislav Namestnikov | 82 | 33 | C/W | $3,686,667 | $3,686,667 | $3,686,667 | $3,686,667 | UFA |
|||||
| Marcus Johansson | 81 | 35 | C/W | $1,680,000 | $1,680,000 | $1,680,000 | UFA |
||||||
| Ryan Strome | 81 | 32 | C/W | $4,132,500 | $4,132,500 | UFA |
|||||||
| Viktor Arvidsson | 81 | 33 | C/W | $4,700,000 | UFA |
||||||||
| Danton Heinen | 81 | 30 | C/W | $2,665,354 | $2,665,354 | $2,665,354 | $2,665,354 | UFA |
|||||
| Evgenii Dadonov | 81 | 37 | C/W | $1,800,000 | $1,800,000 | UFA |
|||||||
| Ondrej Palat | 80 | 35 | C/W | $6,122,500 | $6,122,500 | UFA |
|||||||
| Ryan Suter | 79 | 41 | D | $1,633,333 | UFA |
||||||||
| Yakov Trenin | 79 | 29 | C/W | $3,559,500 | $3,559,500 | UFA |
|||||||
| Trevor Lewis | 78 | 39 | C/W | $1,500,000 | UFA |
||||||||
| Kasperi Kapanen | 78 | 29 | C/W | $3,100,032 | $3,100,032 | $3,100,032 | $3,100,032 | UFA |
|||||
| Colin Miller | 77 | 33 | D | $1,501,000 | UFA |
||||||||
| Tanner Pearson | 77 | 33 | C/W | $3,813,750 | UFA |
||||||||
| Anthony Beauvillier | 77 | 29 | C/W | $1,999,015 | $1,999,015 | $1,999,015 | $1,999,015 | $1,999,015 | UFA |
||||
| Matt Grzelcyk | 77 | 32 | D | $3,816,563 | UFA |
||||||||
| Nick Perbix | 77 | 28 | D | $1,718,496 | RFA |
||||||||
| Travis Hamonic | 76 | 35 | D | $2,500,000 | UFA |
||||||||
| Cale Fleury | 74 | 27 | D | $750,000 | RFA |
||||||||
| Ukko-Pekka Luukkonen | 89 | 27 | G | $783,900 | $783,900 | RFA |
|||||||
| Elvis Merzlikins | 87 | 32 | G | $5,491,800 | $5,491,800 | UFA |
|||||||
| Special Salary | |||||||||||||
| Total | $72,606,410 | $38,271,268 | $16,381,068 | $14,701,068 | $1,999,015 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rod Brind'Amour | 55 | HC | $0 | $0 | $0 | $0 |
| Player Name | OV | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rafael Harvey-Pinard | 76 | 27 | C/W | $1,029,600 | $1,029,600 | RFA |
|||||||
| Ryan Shea | 74 | 29 | D | $750,000 | UFA |
||||||||
| Calle Rosen | 73 | 32 | D | $750,000 | UFA |
||||||||
| Samuel Savoie | 67 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Gavin White | 65 | 23 | D | $925,000 | $925,000 | RFA |
|||||||
| Angus Booth | 64 | 22 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Brandon Halverson | 77 | 30 | G | $800,000 | UFA |
||||||||
| Total | $6,154,600 | $3,854,600 | $1,900,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $72,606,410 |
| Cap Space | $15,393,590 |
| Projections | |
|---|---|
| Current Cash Balance | $22,732,109 |
| Projected Expenses | - $64,286,860 |
| Projected Revenues | $77,077,700 |
| Projected Cash Balance | $35,522,949 |
| Revenues | |
|---|---|
| Total Income To Date | $13,213,320 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $8,392,616 |
| Approx. Daily Expenses | $378,158 |
| Attendance | |
|---|---|
| Home Games Played | 6 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |