





| 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 |
||||||||
| John Carlson | 88 | 36 | D | $16,300,000 | $16,300,000 | $16,300,000 | UFA |
||||||
| Anthony Mantha | 83 | 31 | C/W | $3,160,000 | $3,160,000 | $3,160,000 | UFA |
||||||
| Jeff Skinner | 83 | 34 | C/W | $5,770,000 | $5,770,000 | $5,770,000 | UFA |
||||||
| Ryan McDonagh | 83 | 37 | D | $5,100,000 | $5,100,000 | UFA |
|||||||
| Alexis Lafreniere | 83 | 24 | C/W | $3,352,500 | RFA |
||||||||
| Conor Garland | 82 | 30 | C/W | $3,480,000 | $3,480,000 | $3,480,000 | $3,480,000 | $3,480,000 | UFA |
||||
| Dylan Holloway | 82 | 24 | C/W | $2,382,075 | $2,382,075 | $2,382,075 | $2,382,075 | $2,382,075 | RFA |
||||
| Viktor Arvidsson | 81 | 33 | C/W | $2,350,000 | UFA |
||||||||
| Filip Chytil | 81 | 26 | C/W | $4,250,000 | $4,250,000 | $4,250,000 | RFA |
||||||
| Josh Anderson | 80 | 32 | C/W | $5,880,000 | $5,880,000 | $5,880,000 | UFA |
||||||
| Mark Jankowski | 80 | 31 | C/W | $1,622,673 | $1,622,673 | UFA |
|||||||
| Will Cuylle | 80 | 24 | C/W | $925,000 | RFA |
||||||||
| Alex Laferriere | 79 | 24 | C/W | $925,000 | RFA |
||||||||
| Nate Schmidt | 78 | 34 | D | $2,520,000 | $2,520,000 | $2,520,000 | UFA |
||||||
| Jack Johnson | 77 | 39 | D | $1,525,000 | UFA |
||||||||
| Jack Thompson | 75 | 24 | D | $828,333 | RFA |
||||||||
| Carl Grundstrom | 74 | 28 | C/W | $1,684,600 | RFA |
||||||||
| Louie Belpedio | 73 | 30 | D | $1,500,000 | $1,500,000 | $1,500,000 | UFA |
||||||
| Anthony Stolarz | 91 | 32 | G | $1,092,500 | UFA |
||||||||
| Jakub Dobes | 78 | 25 | G | $925,000 | RFA |
||||||||
| Special Salary | $9,594,000 | $4,875,000 | |||||||||||
| Total | $87,568,681 | $51,964,748 | $45,242,075 | $5,862,075 | $5,862,075 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jim Montgomery | 56 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Conor Geekie | 76 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Jackson Blake | 75 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Aatu Raty | 74 | 23 | C/W | $925,000 | RFA |
||||||||
| Max Sasson | 74 | 25 | C/W | $887,400 | $887,400 | RFA |
|||||||
| Joona Koppanen | 73 | 28 | C/W | $780,000 | RFA |
||||||||
| Tristan Broz | 71 | 23 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Luke Toporowski | 70 | 25 | C/W | $878,700 | RFA |
||||||||
| Ben King | 70 | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Nathan Legare | 69 | 25 | C/W | $806,000 | $806,000 | $806,000 | $806,000 | RFA |
|||||
| Sandis Vilmanis | 68 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Cayden Primeau | 80 | 26 | G | $916,700 | $916,700 | RFA |
|||||||
| Arturs Silovs | 76 | 25 | G | $875,500 | $875,500 | $875,500 | RFA |
||||||
| Vyacheslav Buteyets | 60 | 24 | G | $950,000 | $950,000 | RFA |
|||||||
| Total | $11,744,300 | $9,160,600 | $4,531,500 | $806,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $87,568,681 |
| Cap Space | $431,319 |
| Projections | |
|---|---|
| Current Cash Balance | $19,361,239 |
| Projected Expenses | - $39,799,564 |
| Projected Revenues | $46,312,964 |
| Projected Cash Balance | $25,874,639 |
| Revenues | |
|---|---|
| Total Income To Date | $39,997,560 |
| Avg. Income per Home Game | $2,105,134 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $29,970,750 |
| Approx. Daily Expenses | $406,118 |
| Attendance | |
|---|---|
| Home Games Played | 19 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |