





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nathan MacKinnon | 95 | 30 | C/W | $6,463,800 | $6,463,800 | UFA |
|||||||
| Filip Forsberg | 91 | 31 | C/W | $9,605,000 | $9,605,000 | $9,605,000 | UFA |
||||||
| Brayden Point | 91 | 30 | C/W | $9,832,500 | $9,832,500 | UFA |
|||||||
| Alex Tuch | 90 | 30 | C/W | $5,462,500 | $5,462,500 | $5,462,500 | UFA |
||||||
| Vincent Trocheck | 89 | 32 | C/W | $4,900,000 | $4,900,000 | UFA |
|||||||
| Rasmus Dahlin | 89 | 26 | D | $10,296,000 | $10,296,000 | $10,296,000 | RFA |
||||||
| Chandler Stephenson | 86 | 32 | C/W | $2,875,000 | UFA |
||||||||
| Jean-Gabriel Pageau | 85 | 33 | C/W | $5,085,000 | UFA |
||||||||
| Jaccob Slavin | 85 | 32 | D | $6,338,800 | UFA |
||||||||
| Brock Faber | 85 | 23 | D | $925,000 | $925,000 | RFA |
|||||||
| Taylor Hall | 83 | 34 | C/W | $4,495,000 | $4,495,000 | $4,495,000 | UFA |
||||||
| Jeff Petry | 81 | 38 | D | $2,500,000 | UFA |
||||||||
| Corey Perry | 79 | 41 | C/W | $1,600,000 | UFA |
||||||||
| Trent Frederic | 79 | 28 | C/W | $1,092,000 | RFA |
||||||||
| Zach Whitecloud | 78 | 29 | D | $2,796,750 | $2,796,750 | $2,796,750 | $2,796,750 | $2,796,750 | UFA |
||||
| Jonas Siegenthaler | 78 | 29 | D | $3,457,800 | $3,457,800 | $3,457,800 | $3,457,800 | $3,457,800 | UFA |
||||
| Zemgus Girgensons | 77 | 32 | C/W | $1,400,000 | UFA |
||||||||
| Derek Ryan | 76 | 39 | C/W | $1,400,000 | UFA |
||||||||
| Alex Nedeljkovic | 87 | 30 | G | $1,525,500 | $1,525,500 | $1,525,500 | $1,525,500 | UFA |
|||||
| Ilya Samsonov | 87 | 29 | G | $1,903,824 | $1,903,824 | $1,903,824 | $1,903,824 | $1,903,824 | UFA |
||||
| Special Salary | |||||||||||||
| Total | $83,954,474 | $61,663,674 | $39,542,374 | $9,683,874 | $8,158,374 |
| 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 Laviolette | 60 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Glenn Gawdin | 74 | 29 | C/W | $883,500 | $883,500 | $883,500 | UFA |
||||||
| Nicolas Aube-Kubel | 74 | 30 | C/W | $1,408,750 | $1,408,750 | $1,408,750 | UFA |
||||||
| Adam Beckman | 74 | 25 | C/W | $806,000 | $806,000 | $806,000 | $806,000 | RFA |
|||||
| Matthew Kessel | 73 | 26 | D | $748,800 | $748,800 | $748,800 | RFA |
||||||
| Landon Slaggert | 73 | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Avery Hayes | 70 | 23 | C/W | $750,000 | $750,000 | RFA |
|||||||
| Jacob Melanson | 70 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Chase Priskie | 69 | 30 | D | $795,150 | $795,150 | UFA |
|||||||
| Jacob Gaucher | 69 | 25 | C/W | $975,000 | RFA |
||||||||
| Judd Caulfield | 69 | 25 | C/W | $925,000 | RFA |
||||||||
| Henrik Rybinski | 68 | 25 | C/W | $925,000 | RFA |
||||||||
| Oskar Pettersson | 67 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Eetu Makiniemi | 69 | 27 | G | $868,000 | $868,000 | $868,000 | UFA |
||||||
| Total | $11,885,200 | $9,060,200 | $5,665,050 | $806,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $83,954,474 |
| Cap Space | $4,045,526 |
| Projections | |
|---|---|
| Current Cash Balance | $1,193,149 |
| Projected Expenses | - $74,334,710 |
| Projected Revenues | $83,684,360 |
| Projected Cash Balance | $10,542,799 |
| Revenues | |
|---|---|
| Total Income To Date | $6,606,660 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $9,677,486 |
| Approx. Daily Expenses | $437,263 |
| Attendance | |
|---|---|
| Home Games Played | 3 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |