





| 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 |
|||||||
| Shea Theodore | 86 | 30 | D | $5,288,400 | $5,288,400 | $5,288,400 | $5,288,400 | UFA |
|||||
| 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 |
|||||
| Jason Zucker | 82 | 34 | C/W | $4,500,000 | $4,500,000 | $4,500,000 | 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 |
||||
| Dylan Holloway | 82 | 24 | C/W | $2,382,075 | $2,382,075 | $2,382,075 | $2,382,075 | $2,382,075 | RFA |
||||
| Morgan Frost | 81 | 27 | C/W | $824,000 | $4,095,000 | RFA |
|||||||
| Mark Jankowski | 80 | 31 | C/W | $1,622,673 | $1,622,673 | UFA |
|||||||
| Kevin Stenlund | 80 | 29 | C/W | $2,052,000 | $2,052,000 | $2,052,000 | UFA |
||||||
| Will Cuylle | 80 | 24 | C/W | $925,000 | $3,989,333 | $3,989,333 | $3,989,333 | RFA |
|||||
| Brendan Smith | 79 | 37 | D | $1,500,000 | UFA |
||||||||
| Jack Johnson | 77 | 39 | D | $1,525,000 | UFA |
||||||||
| Jack Drury | 76 | 26 | C/W | $1,614,600 | $1,614,600 | $1,614,600 | RFA |
||||||
| Justin Barron | 76 | 24 | D | $1,000,000 | $1,184,500 | $1,184,500 | $1,184,500 | RFA |
|||||
| Joseph Woll | 88 | 27 | G | $5,928,000 | $5,928,000 | $5,928,000 | $5,928,000 | $5,928,000 | UFA |
||||
| Karel Vejmelka | 88 | 30 | G | $2,333,334 | UFA |
||||||||
| Special Salary | $9,594,000 | $4,875,000 | |||||||||||
| Total | $84,739,415 | $73,477,414 | $64,639,741 | $44,993,141 | $26,762,575 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Alex Laferriere | 79 | 24 | C/W | $925,000 | $4,182,000 | $4,182,000 | RFA |
||||||
| Jack Thompson | 75 | 24 | D | $828,333 | $824,000 | $824,000 | 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 |
||||||||
| Reese Johnson | 73 | 27 | C/W | $806,000 | $806,000 | RFA |
|||||||
| James Hamblin | 73 | 27 | C/W | $748,553 | 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 |
|||||
| James Reimer | 84 | 38 | G | $1,330,000 | UFA |
||||||||
| 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 | $12,582,186 | $11,955,350 | $7,470,250 | $806,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $84,739,415 |
| Cap Space | $3,260,585 |
| Projections | |
|---|---|
| Current Cash Balance | $18,457,318 |
| Projected Expenses | - $11,350,078 |
| Projected Revenues | $15,997,362 |
| Projected Cash Balance | $23,104,602 |
| Revenues | |
|---|---|
| Total Income To Date | $65,989,120 |
| Avg. Income per Home Game | $1,999,670 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $56,916,231 |
| Approx. Daily Expenses | $391,382 |
| Attendance | |
|---|---|
| Home Games Played | 33 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |