





| 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 |
|||||
| Brock Nelson | 86 | 34 | C/W | $6,320,000 | $6,320,000 | $6,320,000 | $6,320,000 | UFA |
|||||
| Chris Kreider | 86 | 35 | C/W | $3,840,000 | UFA |
||||||||
| Dougie Hamilton | 85 | 33 | D | $2,923,875 | UFA |
||||||||
| Mikael Backlund | 85 | 37 | C/W | $3,500,000 | UFA |
||||||||
| Pierre-Luc Dubois | 84 | 28 | C/W | $4,680,000 | RFA |
||||||||
| Hampus Lindholm | 82 | 32 | D | $5,294,050 | $5,294,050 | UFA |
|||||||
| Sean Durzi | 82 | 27 | D | $795,600 | $795,600 | RFA |
|||||||
| Alex Iafallo | 81 | 32 | C/W | $1,254,938 | UFA |
||||||||
| Max Domi | 80 | 31 | C/W | $1,552,500 | $1,552,500 | UFA |
|||||||
| Connor Zary | 80 | 24 | C/W | $925,000 | RFA |
||||||||
| Barclay Goodrow | 78 | 33 | C/W | $940,725 | UFA |
||||||||
| Paul Cotter | 78 | 26 | C/W | $725,400 | $725,400 | $725,400 | RFA |
||||||
| Noah Juulsen | 77 | 29 | D | $883,500 | $883,500 | $883,500 | UFA |
||||||
| Braeden Bowman | 69 | 23 | C/W | $750,000 | RFA |
||||||||
| Jeremy Swayman | 88 | 27 | G | $3,252,600 | $3,252,600 | RFA |
|||||||
| Samuel Ersson | 87 | 26 | G | $1,357,200 | $1,357,200 | $1,357,200 | RFA |
||||||
| Special Salary | $6,796,900 | $2,796,750 | $2,796,750 | ||||||||||
| Total | $84,526,788 | $58,915,350 | $39,508,100 | $36,542,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mikael Pyyhtia | 75 | 24 | C/W | $925,000 | RFA |
||||||||
| 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 |
||||
| Justin Ertel | 66 | 23 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Luke Prokop | 66 | 24 | D | $750,000 | RFA |
||||||||
| Domenic DiVincentiis | 73 | 22 | G | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Total | $5,165,937 | $2,740,937 | $2,740,937 | $840,937 | $840,937 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $84,526,788 |
| Cap Space | $3,473,212 |
| Projections | |
|---|---|
| Current Cash Balance | $9,241,564 |
| Projected Expenses | - $40,079,457 |
| Projected Revenues | $40,630,171 |
| Projected Cash Balance | $9,792,278 |
| Revenues | |
|---|---|
| Total Income To Date | $42,661,680 |
| Avg. Income per Home Game | $2,031,508 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $38,387,242 |
| Approx. Daily Expenses | $404,843 |
| Attendance | |
|---|---|
| Home Games Played | 21 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |