





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Brad Marchand | 37 | LW | $7,962,500 | UFA |
||||||||
| Drew Doughty | 35 | D | $13,200,000 | UFA |
||||||||
| Jamie Benn | 36 | C/LW | $10,000,000 | $10,000,000 | $10,000,000 | UFA |
||||||
| Kiefer Sherwood | 30 | RW | $1,200,000 | UFA |
||||||||
| Kris Letang | 38 | D | $10,005,000 | $10,005,000 | $10,005,000 | UFA |
||||||
| Nino Niederreiter | 32 | W | $8,000,000 | $8,000,000 | $8,000,000 | UFA |
||||||
| Lawson Crouse | 28 | LW | $4,945,000 | $4,945,000 | $4,945,000 | UFA |
||||||
| Timothy Liljegren | 26 | D | $3,450,000 | $3,450,000 | $3,450,000 | UFA |
||||||
| Simon Benoit | 26 | D | $940,000 | $940,000 | RFA |
|||||||
| Zemgus Girgensons | 31 | C/W | $1,000,000 | UFA |
||||||||
| Jack Drury | 25 | C | $650,000 | RFA |
||||||||
| Riley Tufte | 27 | LW | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | UFA |
|||||
| Adam Klapka | 24 | W | $605,000 | $605,000 | $605,000 | $605,000 | RFA |
|||||
| Mike Hardman | 26 | W | $1,375,000 | $1,375,000 | $1,375,000 | UFA |
||||||
| Alexander Holtz | 23 | RW | $1,250,000 | $1,250,000 | RFA |
|||||||
| David Jiricek | 21 | D | $850,000 | $850,000 | RFA |
|||||||
| P.O Joseph | 26 | D | $700,000 | $700,000 | $700,000 | UFA |
||||||
| Mitchell Stephens | 28 | C | $800,000 | $800,000 | UFA |
|||||||
| Michael Karow | 26 | D | $700,000 | RFA |
||||||||
| Blake Hillman | 29 | D | $715,000 | $715,000 | UFA |
|||||||
| Evander Kane | 33 | LW | $9,000,000 | $9,000,000 | $9,000,000 | UFA |
||||||
| John Gibson | 32 | G | $9,984,000 | $9,984,000 | $9,984,000 | $9,984,000 | UFA |
|||||
| Sebastian Cossa | 22 | G | $650,000 | $650,000 | RFA |
|||||||
| Special Salary | ||||||||||||
| Total | $88,981,500 | $64,269,000 | $59,064,000 | $11,589,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dallas Eakins | 52 | HC | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 |
| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| MacKenzie MacEachern | 31 | LW | $700,000 | UFA |
||||||||
| Graham Slaggert | 26 | C | $700,000 | RFA |
||||||||
| Anthony Vincent | 27 | C | $700,000 | RFA |
||||||||
| Cameron Wright | 26 | C/LW | $700,000 | RFA |
||||||||
| Benoit-Olivier Groulx | 25 | C | $750,000 | RFA |
||||||||
| Guillaume Brisebois | 28 | D | $700,000 | UFA |
||||||||
| Daniel D'Amato | 24 | C | $700,000 | RFA |
||||||||
| Keean Washkurak | 23 | C | $700,000 | RFA |
||||||||
| Ben Steeves | 23 | C | $700,000 | RFA |
||||||||
| Luke Rowe | 26 | D | $700,000 | RFA |
||||||||
| Nick Leivermann | 26 | D | $700,000 | RFA |
||||||||
| Dylan Anhorn | 26 | D | $700,000 | RFA |
||||||||
| Dmitri Osipov | 28 | D | $700,000 | UFA |
||||||||
| Ethan Keppen | 24 | W | $700,000 | RFA |
||||||||
| Jamieson Rees | 24 | C/W | $650,000 | RFA |
||||||||
| Will MacKinnon | 25 | D | $700,000 | RFA |
||||||||
| Riley Bezeau | 23 | C/W | $700,000 | RFA |
||||||||
| Cole Krygier | 25 | D | $650,000 | RFA |
||||||||
| Blake McLaughlin | 25 | C/W | $650,000 | RFA |
||||||||
| Alex Whelan | 28 | RW | $550,000 | UFA |
||||||||
| Adam Karashik | 27 | D | $550,000 | RFA |
||||||||
| Matt Tomkins | 31 | G | $550,000 | UFA |
||||||||
| Mark Sinclair | 29 | G | $550,000 | UFA |
||||||||
| Ludovic Waeber | 28 | G | $700,000 | UFA |
||||||||
| Total | $16,100,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $88,981,500 |
| Cap Space | $6,518,500 |
| Projections | |
|---|---|
| Current Cash Balance | $134,068,346 |
| Projected Expenses | - $70,443,640 |
| Projected Revenues | $76,585,501 |
| Projected Cash Balance | $140,210,207 |
| Revenues | |
|---|---|
| Total Income To Date | $13,128,943 |
| Avg. Income per Home Game | $2,188,157 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $18,095,750 |
| Approx. Daily Expenses | $463,445 |
| Attendance | |
|---|---|
| Home Games Played | 6 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 16,901 (93.89%) |
| Arena Capacity | 18,000 |