





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Kyle Connor | 91 | 29 | C/W | $7,264,286 | $7,264,286 | $7,264,286 | $7,264,286 | $7,264,286 | UFA |
||||
| Jake Guentzel | 90 | 31 | C/W | $6,210,000 | $6,210,000 | UFA |
|||||||
| Tomas Hertl | 87 | 32 | C/W | $8,275,837 | $8,275,837 | UFA |
|||||||
| Brock Boeser | 87 | 29 | C/W | $6,882,750 | $6,882,750 | $6,882,750 | $6,882,750 | UFA |
|||||
| Seth Jones | 86 | 31 | D | $5,734,314 | UFA |
||||||||
| Gabriel Vilardi | 86 | 26 | C/W | $772,200 | $772,200 | $772,200 | RFA |
||||||
| Miro Heiskanen | 85 | 26 | D | $7,833,150 | $7,833,150 | RFA |
|||||||
| Jared Spurgeon | 84 | 36 | D | $10,200,000 | UFA |
||||||||
| Simon Holmstrom | 83 | 25 | C/W | $787,950 | $787,950 | $787,950 | RFA |
||||||
| Nick Leddy | 82 | 35 | D | $1,736,000 | UFA |
||||||||
| Andrew Copp | 82 | 31 | C/W | $5,720,625 | $5,720,625 | $5,720,625 | UFA |
||||||
| Mason Appleton | 81 | 30 | C/W | $2,203,500 | $2,203,500 | $2,203,500 | $2,203,500 | UFA |
|||||
| Tony DeAngelo | 81 | 30 | D | $940,725 | UFA |
||||||||
| Matias Maccelli | 80 | 25 | C/W | $3,205,800 | $3,205,800 | $3,205,800 | $3,205,800 | RFA |
|||||
| Jonatan Berggren | 79 | 25 | C/W | $764,775 | $764,775 | $764,775 | RFA |
||||||
| Nils Lundkvist | 76 | 25 | D | $1,158,750 | $1,158,750 | $1,158,750 | RFA |
||||||
| Rutger McGroarty | 74 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Jujhar Khaira | 72 | 31 | C/W | $1,009,125 | $1,009,125 | UFA |
|||||||
| Cam Talbot | 91 | 38 | G | $9,300,000 | UFA |
||||||||
| Ivan Fedotov | 76 | 29 | G | $3,330,675 | $3,330,675 | $3,330,675 | $3,330,675 | $3,330,675 | UFA |
||||
| Special Salary | |||||||||||||
| Total | $84,280,462 | $56,369,423 | $33,041,311 | $22,887,011 | $10,594,961 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Darryl Sutter | 67 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Brett Leason | 80 | 27 | C/W | $718,425 | RFA |
||||||||
| Rasmus Kupari | 75 | 26 | C/W | $936,000 | $936,000 | $936,000 | RFA |
||||||
| Max Jones | 74 | 28 | C/W | $1,017,000 | $1,017,000 | $1,017,000 | UFA |
||||||
| Kole Lind | 73 | 27 | C/W | $787,950 | RFA |
||||||||
| Filip Bystedt | 73 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Danila Klimovich | 71 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Emilio Pettersen | 68 | 26 | C/W | $725,400 | $725,400 | $725,400 | RFA |
||||||
| Reilly Walsh | 68 | 27 | D | $725,400 | $725,400 | RFA |
|||||||
| William Trudeau | 67 | 23 | D | $925,000 | RFA |
||||||||
| Ondrej Becher | 67 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Simon Lundmark | 66 | 25 | D | $718,425 | $718,425 | $718,425 | RFA |
||||||
| Jack Peart | 65 | 23 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Dmitry Kuzmin | 63 | 23 | D | $925,000 | $925,000 | RFA |
|||||||
| Michael Dipietro | 77 | 27 | G | $778,680 | RFA |
||||||||
| Benjamin Gaudreau | 65 | 23 | G | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Total | $12,982,280 | $9,772,225 | $7,196,825 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $84,280,462 |
| Cap Space | $3,719,538 |
| Projections | |
|---|---|
| Current Cash Balance | $57,401,960 |
| Projected Expenses | - $74,623,370 |
| Projected Revenues | $77,077,700 |
| Projected Cash Balance | $59,856,290 |
| Revenues | |
|---|---|
| Total Income To Date | $13,213,320 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $9,675,852 |
| Approx. Daily Expenses | $438,961 |
| Attendance | |
|---|---|
| Home Games Played | 6 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |