





| 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 | $14,972,500 | $14,972,500 | $14,972,500 | $14,972,500 | $14,972,500 | UFA |
|||
| Martin Necas | 88 | 27 | C/W | $3,120,000 | $3,120,000 | RFA |
|||||||
| Thomas Chabot | 85 | 29 | D | $8,320,000 | $8,320,000 | $8,320,000 | UFA |
||||||
| Anthony Mantha | 83 | 31 | C/W | $3,160,000 | $3,160,000 | $3,160,000 | UFA |
||||||
| Jacob Trouba | 82 | 32 | D | $7,768,333 | $7,768,333 | $7,768,333 | $7,768,333 | UFA |
|||||
| Nino Niederreiter | 82 | 33 | C/W | $5,400,000 | UFA |
||||||||
| Conor Garland | 82 | 30 | C/W | $3,480,000 | $3,480,000 | $3,480,000 | $3,480,000 | $3,480,000 | UFA |
||||
| Sean Durzi | 82 | 27 | D | $795,600 | $795,600 | RFA |
|||||||
| Dylan Holloway | 82 | 24 | C/W | $2,382,075 | $2,382,075 | $2,382,075 | $2,382,075 | $2,382,075 | RFA |
||||
| Chris Tanev | 82 | 36 | D | $3,000,000 | $3,000,000 | UFA |
|||||||
| 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 |
||||||
| Nikita Zadorov | 80 | 31 | D | $3,881,300 | $3,881,300 | UFA |
|||||||
| Will Cuylle | 80 | 24 | C/W | $925,000 | $3,989,333 | $3,989,333 | $3,989,333 | 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 |
||||||||
| Anthony Stolarz | 91 | 32 | G | $1,092,500 | UFA |
||||||||
| Karel Vejmelka | 88 | 30 | G | $2,333,334 | UFA |
||||||||
| Special Salary | $9,594,000 | $4,875,000 | |||||||||||
| Total | $85,104,142 | $67,519,141 | $56,722,241 | $32,592,241 | $20,834,575 | $14,972,500 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Justin Barron | 76 | 24 | D | $1,000,000 | $1,184,500 | $1,184,500 | $1,184,500 | RFA |
|||||
| Jack Thompson | 75 | 24 | D | $828,333 | $824,000 | $824,000 | RFA |
||||||
| Jackson Blake | 75 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Aatu Raty | 74 | 23 | C/W | $925,000 | $782,750 | $782,750 | RFA |
||||||
| Max Sasson | 74 | 25 | C/W | $887,400 | $887,400 | RFA |
|||||||
| Joona Koppanen | 73 | 28 | C/W | $780,000 | 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 | $11,672,633 | $10,051,850 | $6,372,750 | $1,990,500 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $85,104,142 |
| Cap Space | $2,895,858 |
| Projections | |
|---|---|
| Current Cash Balance | $20,432,005 |
| Projected Expenses | - $29,496,150 |
| Projected Revenues | $26,327,981 |
| Projected Cash Balance | $17,263,836 |
| Revenues | |
|---|---|
| Total Income To Date | $56,706,420 |
| Avg. Income per Home Game | $2,025,229 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $39,158,844 |
| Approx. Daily Expenses | $393,282 |
| Attendance | |
|---|---|
| Home Games Played | 28 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |