





| 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 |
||||||||
| Gustav Nyquist | 84 | 36 | C/W | $5,480,000 | $5,480,000 | 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 |
|||||
| Filip Chytil | 81 | 26 | C/W | $4,250,000 | $4,250,000 | $4,250,000 | RFA |
||||||
| Ondrej Palat | 80 | 35 | C/W | $6,122,500 | $6,122,500 | 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 |
|||||
| Connor Brown | 78 | 32 | C/W | $3,661,200 | $3,661,200 | 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 |
||||||||
| Rafael Harvey-Pinard | 76 | 27 | C/W | $1,029,600 | $1,029,600 | RFA |
|||||||
| Cale Fleury | 74 | 27 | D | $750,000 | RFA |
||||||||
| Ryan Shea | 74 | 29 | D | $750,000 | UFA |
||||||||
| Ukko-Pekka Luukkonen | 89 | 27 | G | $783,900 | $783,900 | RFA |
|||||||
| Elvis Merzlikins | 87 | 32 | G | $5,491,800 | $5,491,800 | UFA |
|||||||
| Brandon Halverson | 77 | 30 | G | $800,000 | UFA |
||||||||
| Special Salary | $1,516,667 | $650,000 | $650,000 | ||||||||||
| Total | $73,911,377 | $38,142,901 | $12,014,401 | $7,764,401 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
||||||
| Total | $3,575,000 | $2,825,000 | $1,900,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $73,911,377 |
| Cap Space | $14,088,623 |
| Projections | |
|---|---|
| Current Cash Balance | $33,033,702 |
| Projected Expenses | - $45,246,720 |
| Projected Revenues | $45,647,013 |
| Projected Cash Balance | $33,433,995 |
| Revenues | |
|---|---|
| Total Income To Date | $39,422,420 |
| Avg. Income per Home Game | $2,074,864 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $27,469,622 |
| Approx. Daily Expenses | $377,056 |
| Attendance | |
|---|---|
| Home Games Played | 19 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |