





| 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 |
||||||
| 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 | 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 |
|||||||
| Patrik Laine | 83 | 28 | C/W | $8,143,200 | RFA |
||||||||
| Filip Hronek | 83 | 28 | D | $4,118,500 | RFA |
||||||||
| Tyson Foerster | 82 | 24 | C/W | $925,000 | RFA |
||||||||
| Brandon Saad | 81 | 33 | C/W | $3,432,375 | 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 |
|||||
| Adam Boqvist | 78 | 25 | D | $2,433,600 | $2,433,600 | $2,433,600 | $2,433,600 | RFA |
|||||
| Mavrik Bourque | 77 | 24 | C/W | $925,000 | 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 |
|||||||
| Mackenzie Blackwood | 89 | 29 | G | $5,339,250 | $5,339,250 | $5,339,250 | $5,339,250 | $5,339,250 | UFA |
||||
| Vitek Vanecek | 83 | 30 | G | $3,457,800 | $3,457,800 | $3,457,800 | $3,457,800 | UFA |
|||||
| Special Salary | |||||||||||||
| Total | $87,180,467 | $51,167,059 | $28,140,976 | $18,986,976 | $12,284,451 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Zachary L'Heureux | 75 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| 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 | RFA |
||||||||
| Drew Commesso | 76 | 23 | G | $925,000 | $925,000 | RFA |
|||||||
| Total | $10,095,875 | $8,245,875 | $2,736,875 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $87,180,467 |
| Cap Space | $819,533 |
| Projections | |
|---|---|
| Current Cash Balance | $9,857,249 |
| Projected Expenses | - $77,191,050 |
| Projected Revenues | $77,077,700 |
| Projected Cash Balance | $9,743,899 |
| Revenues | |
|---|---|
| Total Income To Date | $13,213,320 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $9,989,430 |
| Approx. Daily Expenses | $454,065 |
| Attendance | |
|---|---|
| Home Games Played | 6 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |