





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Connor McDavid | 95 | 29 | C/W | $12,712,500 | $12,712,500 | $12,712,500 | $12,712,500 | $12,712,500 | UFA |
||||
| Clayton Keller | 90 | 27 | C/W | $6,692,400 | $6,692,400 | RFA |
|||||||
| MacKenzie Weegar | 88 | 32 | D | $7,920,000 | $7,920,000 | $7,920,000 | $7,920,000 | UFA |
|||||
| Lucas Raymond | 87 | 24 | C/W | $7,267,500 | $7,340,175 | RFA |
|||||||
| Rasmus Andersson | 84 | 29 | D | $4,627,350 | $4,627,350 | $4,627,350 | $4,627,350 | $4,627,350 | UFA |
||||
| Dylan Cozens | 83 | 25 | C/W | $6,453,900 | $6,517,800 | RFA |
|||||||
| Eetu Luostarinen | 82 | 27 | C/W | $1,404,000 | $1,404,000 | RFA |
|||||||
| Alexandre Carrier | 81 | 29 | D | $3,881,250 | $3,881,250 | $3,881,250 | $3,881,250 | UFA |
|||||
| Martin Fehervary | 81 | 26 | D | $2,503,800 | $2,503,800 | $2,503,800 | RFA |
||||||
| Johnathan Kovacevic | 78 | 28 | D | $786,600 | $786,600 | $786,600 | $786,600 | UFA |
|||||
| Kieffer Bellows | 74 | 28 | C/W | $725,400 | RFA |
||||||||
| Egor Sokolov | 74 | 26 | C/W | $711,450 | RFA |
||||||||
| Thomas Bordeleau | 74 | 24 | C/W | $794,580 | $794,580 | RFA |
|||||||
| Bradly Nadeau | 74 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Cole Schwindt | 73 | 25 | C/W | $734,400 | $734,400 | RFA |
|||||||
| Matthew Phillips | 72 | 28 | C/W | $725,400 | RFA |
||||||||
| Hunter Brzustewicz | 71 | 21 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Alex Jefferies | 70 | 24 | C/W | $780,750 | $884,850 | $884,850 | RFA |
||||||
| David Rittich | 84 | 33 | G | $1,500,000 | UFA |
||||||||
| Joel Blomqvist | 76 | 24 | G | $798,000 | $904,400 | $904,400 | RFA |
||||||
| Special Salary | $6,488,250 | ||||||||||||
| Total | $69,407,530 | $59,604,105 | $36,120,750 | $29,927,700 | $17,339,850 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sheldon Keefe | 45 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rasmus Sandin | 79 | 26 | D | $1,310,400 | $1,310,400 | $1,310,400 | RFA |
||||||
| Miles Wood | 78 | 30 | C/W | $833,333 | UFA |
||||||||
| Juuso Valimaki | 77 | 27 | D | $936,000 | $936,000 | RFA |
|||||||
| Scott Perunovich | 75 | 27 | D | $1,066,050 | $891,250 | $891,250 | $891,250 | $891,250 | $891,250 | UFA |
|||
| Ilya Solovyov | 74 | 25 | D | $704,475 | $781,200 | $781,200 | $781,200 | $781,200 | UFA |
||||
| Ville Heinola | 71 | 25 | D | $727,200 | $896,000 | $896,000 | $896,000 | $896,000 | UFA |
||||
| Ozzy Wiesblatt | 70 | 24 | C/W | $925,000 | $790,500 | $790,500 | RFA |
||||||
| Ty Mueller | 70 | 23 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Jaroslav Chmelar | 69 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Lucas Ciona | 68 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Samuel Johannesson | 67 | 25 | D | $950,000 | $896,100 | $896,100 | RFA |
||||||
| Tyson Hinds | 66 | 23 | D | $925,000 | $925,000 | RFA |
|||||||
| Sebastian Cossa | 77 | 23 | G | $925,000 | $925,000 | RFA |
|||||||
| Tristan Lennox | 62 | 23 | G | $950,000 | $950,000 | RFA |
|||||||
| Total | $13,077,458 | $12,126,450 | $7,465,450 | $2,568,450 | $2,568,450 | $891,250 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $69,407,530 |
| Cap Space | $18,592,470 |
| Projections | |
|---|---|
| Current Cash Balance | $42,406,378 |
| Projected Expenses | - $14,746,725 |
| Projected Revenues | $25,366,171 |
| Projected Cash Balance | $53,025,824 |
| Revenues | |
|---|---|
| Total Income To Date | $61,301,580 |
| Avg. Income per Home Game | $2,113,847 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $57,297,438 |
| Approx. Daily Expenses | $327,705 |
| Attendance | |
|---|---|
| Home Games Played | 29 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |