





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Roman Josi | 90 | 36 | D | $8,512,500 | $8,512,500 | UFA |
|||||||
| Victor Hedman | 90 | 35 | D | $15,120,000 | $15,120,000 | $15,120,000 | $15,120,000 | UFA |
|||||
| Elias Pettersson | 89 | 27 | C/W | $6,884,000 | $6,884,000 | RFA |
|||||||
| Nikolaj Ehlers | 87 | 30 | C/W | $6,102,000 | $6,102,000 | $6,102,000 | $6,102,000 | UFA |
|||||
| Pavel Buchnevich | 86 | 31 | C/W | $5,898,600 | $5,898,600 | $5,898,600 | UFA |
||||||
| Frank Vatrano | 85 | 32 | C/W | $2,622,000 | UFA |
||||||||
| Phillip Danault | 84 | 33 | C/W | $3,135,750 | UFA |
||||||||
| Artturi Lehkonen | 84 | 30 | C/W | $4,576,500 | $4,576,500 | $4,576,500 | $4,576,500 | UFA |
|||||
| Jake DeBrusk | 84 | 29 | C/W | $5,643,000 | $5,643,000 | $5,643,000 | UFA |
||||||
| Kaiden Guhle | 83 | 24 | D | $925,000 | $5,720,000 | $5,720,000 | $5,720,000 | $5,720,000 | RFA |
||||
| Hampus Lindholm | 82 | 32 | D | $5,294,050 | $5,294,050 | UFA |
|||||||
| Fabian Zetterlund | 82 | 26 | C/W | $702,000 | $702,000 | $702,000 | RFA |
||||||
| Viktor Arvidsson | 81 | 33 | C/W | $2,350,000 | UFA |
||||||||
| Alex Iafallo | 81 | 32 | C/W | $1,254,938 | UFA |
||||||||
| Max Domi | 80 | 31 | C/W | $1,552,500 | $1,552,500 | UFA |
|||||||
| Alexandre Texier | 80 | 26 | C/W | $1,586,000 | $1,586,000 | RFA |
|||||||
| Kirby Dach | 79 | 25 | C/W | $3,056,512 | $3,147,300 | $3,147,300 | $3,147,300 | RFA |
|||||
| Mike Reilly | 78 | 32 | D | $750,000 | UFA |
||||||||
| Noah Juulsen | 77 | 29 | D | $883,500 | $883,500 | $883,500 | UFA |
||||||
| Anthony Stolarz | 91 | 32 | G | $1,092,500 | UFA |
||||||||
| Jeremy Swayman | 88 | 27 | G | $3,252,600 | $3,252,600 | RFA |
|||||||
| Special Salary | $6,796,900 | $2,796,750 | $2,796,750 | ||||||||||
| Total | $87,990,850 | $74,874,550 | $47,792,900 | $34,665,800 | $5,720,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Andrew Brunette | 52 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Barclay Goodrow | 78 | 33 | C/W | $940,725 | UFA |
||||||||
| Paul Cotter | 78 | 26 | C/W | $725,400 | $725,400 | $725,400 | RFA |
||||||
| Calvin de Haan | 77 | 35 | D | $750,000 | UFA |
||||||||
| Colton Dach | 75 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Mikael Pyyhtia | 75 | 24 | C/W | $925,000 | RFA |
||||||||
| Nicolas Deslauriers | 73 | 35 | C/W | $1,000,000 | UFA |
||||||||
| Ryan Lomberg | 73 | 31 | C/W | $750,000 | UFA |
||||||||
| Michael Pezzetta | 73 | 28 | C/W | $840,937 | $840,937 | $840,937 | $840,937 | $840,937 | UFA |
||||
| Brendan Brisson | 73 | 24 | C/W | $925,000 | RFA |
||||||||
| Tristan Broz | 71 | 23 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Sandis Vilmanis | 68 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Justin Ertel | 66 | 23 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Luke Prokop | 66 | 24 | D | $750,000 | RFA |
||||||||
| Magnus Hellberg | 78 | 35 | G | $750,000 | UFA |
||||||||
| Jiri Patera | 74 | 27 | G | $1,250,000 | $891,250 | $891,250 | $891,250 | $891,250 | $891,250 | UFA |
|||
| Domenic DiVincentiis | 73 | 22 | G | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Total | $14,332,062 | $7,182,587 | $5,307,587 | $1,732,187 | $1,732,187 | $891,250 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $87,990,850 |
| Cap Space | $9,150 |
| Projections | |
|---|---|
| Current Cash Balance | $6,204,630 |
| Projected Expenses | - $18,184,055 |
| Projected Revenues | $20,452,413 |
| Projected Cash Balance | $8,472,988 |
| Revenues | |
|---|---|
| Total Income To Date | $63,402,480 |
| Avg. Income per Home Game | $2,045,241 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $61,465,875 |
| Approx. Daily Expenses | $422,885 |
| Attendance | |
|---|---|
| Home Games Played | 31 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |