





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nathan MacKinnon | 29 | C/RW | $8,190,000 | $8,190,000 | $8,190,000 | UFA |
||||||
| John Tavares | 34 | C/LW | $13,200,000 | UFA |
||||||||
| Artemi Panarin | 33 | LW | $13,500,000 | $13,500,000 | $13,500,000 | UFA |
||||||
| Seth Jarvis | 23 | C/W | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | RFA |
|||||
| Mackenzie Weegar | 31 | D | $3,000,000 | $3,000,000 | UFA |
|||||||
| Quinton Byfield | 22 | C/RW | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
||||||
| Anders Lee | 35 | LW | $7,130,000 | $7,130,000 | $7,130,000 | UFA |
||||||
| Thomas Harley | 23 | D | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | RFA |
|||||
| Mattias Ekholm | 35 | D | $4,500,000 | $4,500,000 | UFA |
|||||||
| Elias Lindholm | 30 | C/RW | $5,577,500 | $5,577,500 | $5,577,500 | UFA |
||||||
| Filip Hronek | 27 | D | $3,000,000 | RFA |
||||||||
| Connor Murphy | 32 | D | $3,000,000 | $3,000,000 | UFA |
|||||||
| Marcus Foligno | 33 | W | $5,350,000 | $5,350,000 | $5,350,000 | $5,350,000 | UFA |
|||||
| Taylor Hall | 33 | C/LW | $6,900,000 | UFA |
||||||||
| Simon Edvinsson | 22 | D | $850,000 | RFA |
||||||||
| Jack Roslovic | 28 | C/RW | $2,300,000 | $2,300,000 | $2,300,000 | UFA |
||||||
| Mathieu Olivier | 28 | W | $2,500,000 | $2,500,000 | UFA |
|||||||
| Jakub Lauko | 25 | C/W | $605,000 | $605,000 | RFA |
|||||||
| Andrei Vasilevskiy | 30 | G | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA |
|||||
| Kevin Lankinen | 30 | G | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
| Special Salary | ||||||||||||
| Total | $94,602,500 | $70,652,500 | $57,047,500 | $16,350,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Lindy Ruff | 64 | HC | $1,000,000 | $1,000,000 |
| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ben Chiarot | 34 | D | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
| John Beecher | 24 | C/LW | $650,000 | RFA |
||||||||
| Emil Lilleberg | 24 | D | $650,000 | $650,000 | RFA |
|||||||
| Louis Crevier | 24 | D | $650,000 | $650,000 | RFA |
|||||||
| Zachary L'Heureux | 22 | LW | $863,333 | $863,333 | $863,333 | RFA |
||||||
| Conor Sheary | 33 | W | $650,000 | UFA |
||||||||
| Matt Rempe | 23 | C/RW | $650,000 | RFA |
||||||||
| Matt Nieto | 32 | RW | $650,000 | UFA |
||||||||
| Jeffrey Viel | 28 | C | $605,000 | $605,000 | UFA |
|||||||
| Jacob Gaucher | 24 | C | $750,000 | RFA |
||||||||
| Brett Berard | 22 | LW | $867,500 | $867,500 | $867,500 | RFA |
||||||
| Derek Ryan | 38 | C/W | $650,000 | UFA |
||||||||
| John Hayden | 30 | C/RW | $825,000 | UFA |
||||||||
| Ross Johnston | 31 | W | $900,000 | UFA |
||||||||
| Dylan McIlrath | 33 | D | $1,650,000 | $1,650,000 | $1,650,000 | $1,650,000 | UFA |
|||||
| Liam O'Brien | 30 | LW | $1,115,000 | $1,115,000 | $1,115,000 | $1,115,000 | UFA |
|||||
| Michael Pezzetta | 27 | C/LW | $817,666 | RFA |
||||||||
| Adam Beckman | 24 | C/W | $650,000 | RFA |
||||||||
| Matthew Kessel | 25 | D | $750,000 | RFA |
||||||||
| Brett Seney | 29 | C/W | $833,250 | UFA |
||||||||
| Caleb Jones | 28 | D | $828,000 | UFA |
||||||||
| John Ludvig | 24 | D | $650,000 | $650,000 | RFA |
|||||||
| Kurtis MacDermid | 31 | D | $1,500,000 | $1,500,000 | $1,500,000 | UFA |
||||||
| Magnus Hellberg | 34 | G | $1,999,999 | $1,999,999 | UFA |
|||||||
| Gabriel Carriere | 24 | G | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 | RFA |
|||||
| Michael Hutchinson | 35 | G | $770,000 | UFA |
||||||||
| Total | $24,174,747 | $13,800,831 | $9,245,832 | $6,014,999 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $94,602,500 |
| Cap Space | $897,500 |
| Projections | |
|---|---|
| Current Cash Balance | $133,875,190 |
| Projected Expenses | - $84,748,012 |
| Projected Revenues | $75,351,276 |
| Projected Cash Balance | $124,478,454 |
| Revenues | |
|---|---|
| Total Income To Date | $10,465,455 |
| Avg. Income per Home Game | $2,093,091 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $9,933,816 |
| Approx. Daily Expenses | $492,721 |
| Attendance | |
|---|---|
| Home Games Played | 5 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 10,666 (59.26%) |
| Arena Capacity | 18,000 |