





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Zach Hyman | 88 | 34 | C/W | $9,250,000 | $9,250,000 | $9,250,000 | UFA |
||||||
| Dylan Strome | 87 | 29 | C/W | $5,085,000 | $5,085,000 | $5,085,000 | $5,085,000 | $5,085,000 | UFA |
||||
| Devon Toews | 87 | 32 | D | $4,200,000 | $4,200,000 | UFA |
|||||||
| Drake Batherson | 87 | 28 | C/W | $4,700,000 | RFA |
||||||||
| Mattias Ekholm | 86 | 36 | D | $9,500,000 | $9,500,000 | UFA |
|||||||
| Blake Coleman | 86 | 34 | C/W | $10,000,000 | $10,000,000 | UFA |
|||||||
| Timo Meier | 86 | 29 | C/W | $6,200,000 | $6,200,000 | $6,200,000 | UFA |
||||||
| Ivan Barbashev | 84 | 30 | C/W | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | UFA |
|||||
| Nicolas Roy | 82 | 29 | C/W | $3,100,000 | $3,100,000 | $3,100,000 | $3,100,000 | $3,100,000 | UFA |
||||
| Ryan Poehling | 82 | 27 | C/W | $1,700,000 | RFA |
||||||||
| Vladislav Gavrikov | 82 | 30 | D | $6,100,000 | $6,100,000 | $6,100,000 | UFA |
||||||
| Artem Zub | 82 | 30 | D | $4,750,000 | $4,750,000 | $4,750,000 | UFA |
||||||
| Braden Schneider | 80 | 24 | D | $2,200,000 | RFA |
||||||||
| Max Pacioretty | 80 | 37 | C/W | $1,500,000 | UFA |
||||||||
| Tyler Motte | 79 | 31 | C/W | $1,800,000 | UFA |
||||||||
| Mattias Janmark | 79 | 33 | C/W | $1,500,000 | $1,500,000 | UFA |
|||||||
| Erik Johnson | 79 | 38 | D | $1,400,000 | UFA |
||||||||
| Brett Kulak | 78 | 32 | D | $1,400,000 | UFA |
||||||||
| Alex Nylander | 78 | 28 | C/W | $750,000 | RFA |
||||||||
| Justin Hryckowian | 73 | 25 | C/W | $1,575,000 | RFA |
||||||||
| Igor Shesterkin | 91 | 30 | G | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA |
|||||
| Charlie Lindgren | 89 | 32 | G | $850,000 | UFA |
||||||||
| Special Salary | $250,000 | ||||||||||||
| Total | $87,660,000 | $70,935,000 | $45,735,000 | $19,435,000 | $8,185,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Peter DeBoer | 57 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mathieu Olivier | 78 | 29 | C/W | $1,200,000 | $1,200,000 | $1,200,000 | $1,200,000 | $1,200,000 | UFA |
||||
| William Carrier | 76 | 31 | C/W | $1,449,000 | $1,449,000 | UFA |
|||||||
| Oskar Back | 76 | 26 | C/W | $1,400,000 | $1,400,000 | $1,400,000 | RFA |
||||||
| Ben Meyers | 74 | 27 | C/W | $800,000 | $800,000 | RFA |
|||||||
| Georgii Merkulov | 74 | 25 | C/W | $925,000 | RFA |
||||||||
| Arttu Hyry | 74 | 25 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Tyson Jost | 73 | 28 | C/W | $875,000 | $875,000 | $875,000 | UFA |
||||||
| Nikita Nesterenko | 73 | 24 | C/W | $900,000 | $900,000 | $900,000 | $900,000 | RFA |
|||||
| James Malatesta | 72 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Ryan McAllister | 72 | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Calen Addison | 69 | 26 | D | $850,000 | $850,000 | $850,000 | RFA |
||||||
| Oscar Eklind | 69 | 27 | C/W | $950,000 | RFA |
||||||||
| Mike Benning | 68 | 24 | D | $925,000 | $925,000 | RFA |
|||||||
| Christoffer Sedoff | 66 | 24 | D | $925,000 | $925,000 | RFA |
|||||||
| Bryce McConnell-Barker | 66 | 22 | C/W | $1,400,000 | RFA |
||||||||
| Djibril Toure | 66 | 23 | D | $1,400,000 | RFA |
||||||||
| Matt D. Murray | 78 | 28 | G | $875,000 | $875,000 | $875,000 | $875,000 | UFA |
|||||
| Jaxson Stauber | 74 | 27 | G | $900,000 | RFA |
||||||||
| Thomas Milic | 70 | 23 | G | $925,000 | $925,000 | RFA |
|||||||
| Total | $19,499,000 | $13,924,000 | $6,100,000 | $2,975,000 | $1,200,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $87,660,000 |
| Cap Space | $340,000 |
| Projections | |
|---|---|
| Current Cash Balance | $59,511,605 |
| Projected Expenses | - $78,633,840 |
| Projected Revenues | $74,875,480 |
| Projected Cash Balance | $55,753,245 |
| Revenues | |
|---|---|
| Total Income To Date | $15,415,540 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $10,015,720 |
| Approx. Daily Expenses | $462,552 |
| Attendance | |
|---|---|
| Home Games Played | 7 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |