





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Adrian Kempe | 89 | 29 | C/W | $5,593,500 | $5,593,500 | $5,593,500 | $5,593,500 | $5,593,500 | UFA |
||||
| Matt Duchene | 88 | 35 | C/W | $8,690,000 | $8,690,000 | $8,690,000 | $8,690,000 | UFA |
|||||
| Boone Jenner | 87 | 33 | C/W | $3,813,750 | UFA |
||||||||
| Bryan Rust | 87 | 34 | C/W | $6,960,000 | $6,960,000 | $6,960,000 | $6,960,000 | UFA |
|||||
| Sean Monahan | 87 | 31 | C/W | $7,652,678 | UFA |
||||||||
| Owen Tippett | 85 | 27 | C/W | $1,404,000 | $1,404,000 | RFA |
|||||||
| Teuvo Teravainen | 84 | 31 | C/W | $5,589,000 | $5,589,000 | UFA |
|||||||
| Jake DeBrusk | 84 | 29 | C/W | $5,643,000 | $5,643,000 | $5,643,000 | UFA |
||||||
| Nick Bjugstad | 83 | 33 | C/W | $6,320,000 | $6,320,000 | $6,320,000 | UFA |
||||||
| William Eklund | 83 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Radko Gudas | 82 | 36 | D | $2,765,000 | $2,765,000 | UFA |
|||||||
| Jake Middleton | 82 | 30 | D | $2,768,500 | $2,768,500 | $2,768,500 | $2,768,500 | UFA |
|||||
| Adam Pelech | 80 | 31 | D | $5,951,250 | $5,951,250 | UFA |
|||||||
| Ian Cole | 80 | 37 | D | $1,710,000 | $1,710,000 | UFA |
|||||||
| Brett Pesce | 80 | 31 | D | $4,093,425 | $4,093,425 | $4,093,425 | UFA |
||||||
| Ryan Lindgren | 80 | 28 | D | $2,808,000 | RFA |
||||||||
| Sam Steel | 80 | 28 | C/W | $909,090 | RFA |
||||||||
| Brendan Smith | 79 | 37 | D | $1,500,000 | UFA |
||||||||
| Luke Glendening | 79 | 37 | C/W | $1,333,333 | UFA |
||||||||
| Joey Daccord | 90 | 29 | G | $5,085,000 | $5,085,000 | $5,085,000 | $5,085,000 | $5,085,000 | UFA |
||||
| Alexandar Georgiev | 88 | 30 | G | $3,842,000 | $3,842,000 | $3,842,000 | $3,842,000 | UFA |
|||||
| Special Salary | |||||||||||||
| Total | $85,356,526 | $67,339,675 | $48,995,425 | $32,939,000 | $10,678,500 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Paul Maurice | 58 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Haydn Fleury | 77 | 29 | D | $875,750 | $875,750 | UFA |
|||||||
| Sebastien Aho | 77 | 30 | D | $839,025 | $839,025 | $839,025 | $839,025 | UFA |
|||||
| Logan Brown | 77 | 28 | C/W | $780,000 | RFA |
||||||||
| Devin Shore | 74 | 31 | C/W | $969,000 | UFA |
||||||||
| Jack Studnicka | 74 | 27 | C/W | $793,000 | $793,000 | RFA |
|||||||
| Ethan Cardwell | 74 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Sebastian D. Aho | 74 | 30 | D | $839,025 | $839,025 | $839,025 | $839,025 | UFA |
|||||
| Jake Furlong | 64 | 22 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Ryan Mast | 64 | 23 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| James Reimer | 84 | 38 | G | $1,330,000 | UFA |
||||||||
| Matt Villalta | 77 | 27 | G | $819,000 | $819,000 | RFA |
|||||||
| Total | $10,069,800 | $6,990,800 | $3,578,050 | $1,678,050 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $85,356,526 |
| Cap Space | $2,643,474 |
| Projections | |
|---|---|
| Current Cash Balance | $41,364,776 |
| Projected Expenses | - $75,576,050 |
| Projected Revenues | $77,077,700 |
| Projected Cash Balance | $42,866,426 |
| Revenues | |
|---|---|
| Total Income To Date | $13,213,320 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $9,780,430 |
| Approx. Daily Expenses | $444,565 |
| Attendance | |
|---|---|
| Home Games Played | 6 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |