





| 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 |
|||||
| Roope Hintz | 88 | 29 | C/W | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | UFA |
|||||
| Nikolaj Ehlers | 87 | 30 | C/W | $6,102,000 | $6,102,000 | $6,102,000 | $6,102,000 | UFA |
|||||
| Dougie Hamilton | 85 | 33 | D | $2,923,875 | UFA |
||||||||
| Mikael Backlund | 85 | 37 | C/W | $3,500,000 | 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 | RFA |
||||||||
| Hampus Lindholm | 82 | 32 | D | $5,294,050 | $5,294,050 | UFA |
|||||||
| Alex Iafallo | 81 | 32 | C/W | $1,254,938 | UFA |
||||||||
| Max Domi | 80 | 31 | C/W | $1,552,500 | $1,552,500 | UFA |
|||||||
| Mark Jankowski | 80 | 31 | C/W | $1,622,673 | $1,622,673 | UFA |
|||||||
| Kirby Dach | 79 | 25 | C/W | $3,056,512 | RFA |
||||||||
| Barclay Goodrow | 78 | 33 | C/W | $940,725 | UFA |
||||||||
| Mike Reilly | 78 | 32 | D | $750,000 | UFA |
||||||||
| Paul Cotter | 78 | 26 | C/W | $725,400 | $725,400 | $725,400 | RFA |
||||||
| Jeremy Swayman | 88 | 27 | G | $3,252,600 | $3,252,600 | RFA |
|||||||
| James Reimer | 84 | 38 | G | $1,330,000 | UFA |
||||||||
| Special Salary | $6,796,900 | $2,796,750 | $2,796,750 | ||||||||||
| Total | $86,014,923 | $61,401,223 | $41,166,900 | $34,798,500 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Noah Juulsen | 77 | 29 | D | $883,500 | $883,500 | $883,500 | 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 |
||||
| Tristan Broz | 71 | 23 | C/W | $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 | RFA |
||||||||
| Domenic DiVincentiis | 73 | 22 | G | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Total | $10,924,437 | $5,499,437 | $3,624,437 | $840,937 | $840,937 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $86,014,923 |
| Cap Space | $1,985,077 |
| Projections | |
|---|---|
| Current Cash Balance | $28,207,444 |
| Projected Expenses | - $30,531,956 |
| Projected Revenues | $26,547,969 |
| Projected Cash Balance | $24,223,457 |
| Revenues | |
|---|---|
| Total Income To Date | $57,180,240 |
| Avg. Income per Home Game | $2,042,151 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $48,689,921 |
| Approx. Daily Expenses | $412,594 |
| Attendance | |
|---|---|
| Home Games Played | 28 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |