





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| David Pastrnak | 94 | 30 | C/W | $11,441,250 | $11,441,250 | $11,441,250 | $11,441,250 | UFA |
|||||
| Bo Horvat | 87 | 31 | C/W | $2,796,750 | $2,796,750 | $2,796,750 | UFA |
||||||
| Charlie Coyle | 87 | 34 | C/W | $9,150,000 | UFA |
||||||||
| Ryan Nugent-Hopkins | 87 | 33 | C/W | $6,102,000 | UFA |
||||||||
| Connor Bedard | 86 | 20 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Cam Fowler | 85 | 34 | D | $6,060,000 | $6,060,000 | UFA |
|||||||
| Erik Karlsson | 85 | 36 | D | $7,000,000 | UFA |
||||||||
| Sam Bennett | 84 | 30 | C/W | $4,579,875 | $4,579,875 | $4,579,875 | UFA |
||||||
| Warren Foegele | 83 | 30 | C/W | $2,796,750 | $2,796,750 | $2,796,750 | $2,796,750 | UFA |
|||||
| Kent Johnson | 83 | 23 | C/W | $925,000 | RFA |
||||||||
| Erik Gudbranson | 82 | 34 | D | $4,845,000 | $4,845,000 | UFA |
|||||||
| Jason Dickinson | 82 | 30 | C/W | $4,322,250 | UFA |
||||||||
| Jamie Oleksiak | 81 | 33 | D | $6,720,000 | $6,720,000 | UFA |
|||||||
| Evan Rodrigues | 80 | 32 | C/W | $1,130,000 | $1,130,000 | UFA |
|||||||
| Brandon Carlo | 80 | 29 | D | $4,169,700 | $4,169,700 | $4,169,700 | $4,169,700 | $4,169,700 | UFA |
||||
| Parker Kelly | 80 | 27 | C/W | $1,404,405 | RFA |
||||||||
| Ridly Greig | 80 | 23 | C/W | $925,000 | RFA |
||||||||
| Jeremy Lauzon | 79 | 29 | D | $2,300,000 | $2,300,000 | $2,300,000 | $2,300,000 | UFA |
|||||
| Jordan Spence | 78 | 25 | D | $1,512,000 | $1,512,000 | $1,512,000 | $1,512,000 | $1,512,000 | UFA |
||||
| Stuart Skinner | 91 | 27 | G | $2,644,200 | $2,644,200 | $2,644,200 | $2,644,200 | UFA |
|||||
| Casey DeSmith | 86 | 34 | G | $980,000 | $980,000 | UFA |
|||||||
| Special Salary | $4,493,334 | ||||||||||||
| Total | $87,222,514 | $52,900,525 | $32,240,525 | $24,863,900 | $5,681,700 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Travis Green | 54 | HC | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Erik Brannstrom | 77 | 26 | D | $936,000 | $936,000 | $936,000 | RFA |
||||||
| Ryker Evans | 77 | 24 | D | $925,000 | RFA |
||||||||
| Jiri Kulich | 77 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Kyle Burroughs | 74 | 30 | D | $1,118,700 | $1,118,700 | $1,118,700 | $1,118,700 | UFA |
|||||
| Angus Crookshank | 73 | 26 | C/W | $855,100 | RFA |
||||||||
| Fraser Minten | 73 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Anton Wahlberg | 70 | 20 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Daniil Misyul | 68 | 25 | D | $925,000 | RFA |
||||||||
| Jayden Grubbe | 67 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Roman Schmidt | 66 | 23 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Miko Matikka | 64 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Trevor Janicke | 62 | 25 | C/W | $950,000 | RFA |
||||||||
| Marcus Hogberg | 75 | 31 | G | $750,000 | UFA |
||||||||
| Total | $12,134,800 | $7,729,700 | $6,804,700 | $1,118,700 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $87,222,514 |
| Cap Space | $777,486 |
| Projections | |
|---|---|
| Current Cash Balance | $32,814,240 |
| Projected Expenses | - $71,095,365 |
| Projected Revenues | $77,077,700 |
| Projected Cash Balance | $38,796,575 |
| Revenues | |
|---|---|
| Total Income To Date | $13,213,320 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $11,633,787 |
| Approx. Daily Expenses | $430,881 |
| Attendance | |
|---|---|
| Home Games Played | 6 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |