





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Kirill Kaprizov | 93 | 29 | C/W | $9,170,000 | $9,170,000 | $9,170,000 | $9,170,000 | $9,170,000 | UFA |
||||
| Nick Suzuki | 90 | 26 | C/W | $7,300,125 | $7,300,125 | RFA |
|||||||
| Quinn Hughes | 90 | 26 | D | $7,400,000 | $7,400,000 | $7,400,000 | RFA |
||||||
| John Tavares | 89 | 35 | C/W | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | UFA |
||||
| Martin Necas | 88 | 27 | C/W | $3,120,000 | $3,120,000 | RFA |
|||||||
| Elias Lindholm | 87 | 31 | C/W | $4,932,500 | $4,932,500 | $4,932,500 | UFA |
||||||
| Josh Morrissey | 87 | 31 | D | $6,356,250 | $6,356,250 | $6,356,250 | UFA |
||||||
| Troy Terry | 84 | 28 | C/W | $6,350,000 | RFA |
||||||||
| Justin Faulk | 83 | 34 | D | $4,875,000 | $4,875,000 | $4,875,000 | $4,875,000 | $4,875,000 | UFA |
||||
| Ryan Pulock | 83 | 31 | D | $5,280,000 | $5,280,000 | $5,280,000 | $5,280,000 | $5,280,000 | $5,280,000 | UFA |
|||
| Nick Paul | 83 | 31 | C/W | $3,203,550 | $3,203,550 | $3,203,550 | UFA |
||||||
| Casey Mittelstadt | 82 | 27 | C/W | $810,314 | RFA |
||||||||
| Jack Roslovic | 81 | 29 | C/W | $2,850,000 | $2,850,000 | $2,850,000 | $2,850,000 | $2,850,000 | UFA |
||||
| Nikita Zadorov | 80 | 31 | D | $3,881,300 | $3,881,300 | UFA |
|||||||
| Radek Faksa | 80 | 32 | C/W | $2,650,000 | $2,650,000 | $2,650,000 | UFA |
||||||
| Dante Fabbro | 80 | 28 | D | $2,246,400 | RFA |
||||||||
| Julien Gauthier | 77 | 28 | C/W | $750,000 | RFA |
||||||||
| Alex Turcotte | 75 | 25 | C/W | $725,400 | $725,400 | $725,400 | $725,400 | RFA |
|||||
| Juuse Saros | 89 | 31 | G | $5,085,000 | $5,085,000 | $5,085,000 | UFA |
||||||
| Karel Vejmelka | 88 | 30 | G | $2,333,334 | UFA |
||||||||
| Special Salary | |||||||||||||
| Total | $87,959,173 | $75,469,125 | $61,167,700 | $31,540,400 | $30,815,000 | $5,280,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mike Sullivan | 57 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Hudson Fasching | 75 | 30 | C/W | $795,000 | UFA |
||||||||
| Gustav Lindstrom | 74 | 27 | D | $800,000 | $800,000 | RFA |
|||||||
| Oliver Wahlstrom | 74 | 26 | C/W | $842,400 | $842,400 | $842,400 | RFA |
||||||
| David Gustafsson | 73 | 26 | C/W | $750,000 | RFA |
||||||||
| Jesse Ylonen | 73 | 26 | C/W | $775,000 | $775,000 | $775,000 | RFA |
||||||
| Sam Poulin | 73 | 25 | C/W | $725,400 | $725,400 | $725,400 | $725,400 | RFA |
|||||
| Brennan Othmann | 73 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Yegor Sidorov | 71 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Hugh McGing | 69 | 27 | C/W | $700,000 | RFA |
||||||||
| Florian Xhekaj | 69 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Nathan Gaucher | 68 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Chase Stillman | 67 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Carson Bantle | 65 | 24 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Jakub Dvorak | 64 | 21 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Leevi Merilainen | 77 | 23 | G | $925,000 | RFA |
||||||||
| Total | $12,912,800 | $9,742,800 | $6,142,800 | $725,400 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $87,959,173 |
| Cap Space | $40,827 |
| Projections | |
|---|---|
| Current Cash Balance | $3,627,030 |
| Projected Expenses | - $77,880,570 |
| Projected Revenues | $79,279,920 |
| Projected Cash Balance | $5,026,380 |
| Revenues | |
|---|---|
| Total Income To Date | $11,011,100 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $10,002,932 |
| Approx. Daily Expenses | $458,121 |
| Attendance | |
|---|---|
| Home Games Played | 5 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |