





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jason Robertson | 89 | 26 | C/W | $7,254,000 | $7,254,000 | $7,254,000 | RFA |
||||||
| Mathew Barzal | 88 | 29 | C/W | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | UFA |
||||
| Seth Jarvis | 88 | 24 | C/W | $6,945,201 | $6,945,201 | $6,945,201 | $6,945,201 | $6,945,201 | RFA |
||||
| Tom Wilson | 87 | 32 | C/W | $5,838,333 | $5,838,333 | UFA |
|||||||
| Mike Matheson | 87 | 32 | D | $9,600,000 | $9,600,000 | UFA |
|||||||
| Jamie Benn | 86 | 36 | C/W | $9,120,000 | UFA |
||||||||
| Wyatt Johnston | 86 | 23 | C/W | $925,000 | $7,711,200 | $7,711,200 | $7,711,200 | RFA |
|||||
| Nick Foligno | 84 | 38 | C/W | $4,833,333 | UFA |
||||||||
| Alex Kerfoot | 84 | 31 | C/W | $3,591,000 | UFA |
||||||||
| Brayden McNabb | 83 | 35 | D | $3,920,000 | $3,920,000 | UFA |
|||||||
| Filip Hronek | 83 | 28 | D | $4,118,500 | $7,992,500 | $7,992,500 | $7,992,500 | $7,992,500 | $7,992,500 | UFA |
|||
| Tyson Foerster | 82 | 24 | C/W | $925,000 | $3,650,000 | $3,650,000 | $3,650,000 | $3,650,000 | RFA |
||||
| Ryan Hartman | 81 | 31 | C/W | $1,840,092 | $1,840,092 | $1,840,092 | UFA |
||||||
| Sean Walker | 81 | 31 | D | $2,742,750 | $2,742,750 | UFA |
|||||||
| Nicholas Robertson | 79 | 24 | C/W | $811,125 | $811,125 | $811,125 | $811,125 | RFA |
|||||
| Ilya Lyubushkin | 78 | 32 | D | $1,560,000 | $1,560,000 | $1,560,000 | UFA |
||||||
| Mavrik Bourque | 77 | 24 | C/W | $925,000 | $978,500 | $978,500 | $978,500 | RFA |
|||||
| Frank Nazar | 77 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Lian Bichsel | 75 | 22 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| David Jiricek | 74 | 22 | D | $925,000 | $925,000 | RFA |
|||||||
| Linus Ullmark | 91 | 32 | G | $5,085,000 | $5,085,000 | UFA |
|||||||
| Mackenzie Blackwood | 89 | 29 | G | $5,339,250 | $5,339,250 | $5,339,250 | $5,339,250 | $5,339,250 | UFA |
||||
| Special Salary | |||||||||||||
| Total | $86,448,584 | $82,342,951 | $54,231,868 | $41,677,776 | $32,176,951 | $7,992,500 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Bruce Cassidy | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ronnie Attard | 73 | 27 | D | $884,000 | $884,000 | RFA |
|||||||
| Jared Davidson | 70 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Maxim Groshev | 69 | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Samuel Honzek | 69 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Daylan Kuefler | 67 | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Vsevolod Komarov | 67 | 22 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Jaydon Dureau | 64 | 25 | C/W | $925,000 | RFA |
||||||||
| Nico Daws | 79 | 25 | G | $836,875 | $836,875 | $836,875 | RFA |
||||||
| Dennis Hildeby | 77 | 24 | G | $925,000 | $875,334 | $875,334 | $875,334 | $875,334 | RFA |
||||
| Drew Commesso | 76 | 23 | G | $925,000 | $925,000 | RFA |
|||||||
| Total | $9,170,875 | $8,196,209 | $3,612,209 | $875,334 | $875,334 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $86,448,584 |
| Cap Space | $1,551,416 |
| Projections | |
|---|---|
| Current Cash Balance | $25,807,499 |
| Projected Expenses | - $13,057,337 |
| Projected Revenues | $15,418,608 |
| Projected Cash Balance | $28,168,770 |
| Revenues | |
|---|---|
| Total Income To Date | $74,890,380 |
| Avg. Income per Home Game | $2,202,658 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $73,895,840 |
| Approx. Daily Expenses | $450,253 |
| Attendance | |
|---|---|
| Home Games Played | 34 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |