| Player Name | OV | Age | Pos | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Kirill Kaprizov | 92 | 29 | C/W | $9,170,000 | $9,170,000 | $9,170,000 | $9,170,000 | UFA |
|||||
| Nick Suzuki | 91 | 26 | C/W | $7,300,125 | RFA |
||||||||
| John Tavares | 88 | 35 | C/W | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | UFA |
|||||
| Quinn Hughes | 88 | 26 | D | $7,400,000 | $7,400,000 | RFA |
|||||||
| Josh Morrissey | 87 | 31 | D | $6,356,250 | $6,356,250 | UFA |
|||||||
| Troy Terry | 86 | 28 | C/W | $7,200,000 | $7,200,000 | $7,200,000 | UFA |
||||||
| Elias Lindholm | 85 | 31 | C/W | $4,932,500 | $4,932,500 | UFA |
|||||||
| Justin Faulk | 84 | 34 | D | $4,875,000 | $4,875,000 | $4,875,000 | $4,875,000 | UFA |
|||||
| Ryan McDonagh | 84 | 37 | D | $5,100,000 | UFA |
||||||||
| Alexis Lafreniere | 84 | 24 | C/W | $7,599,000 | $7,599,000 | RFA |
|||||||
| Ryan Pulock | 83 | 31 | D | $5,280,000 | $5,280,000 | $5,280,000 | $5,280,000 | $5,280,000 | UFA |
||||
| Jack Roslovic | 82 | 29 | C/W | $2,850,000 | $2,850,000 | $2,850,000 | $2,850,000 | UFA |
|||||
| Radek Faksa | 81 | 32 | C/W | $2,650,000 | $2,650,000 | UFA |
|||||||
| Dante Fabbro | 81 | 28 | D | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | UFA |
|||||
| Nick Paul | 81 | 31 | C/W | $3,203,550 | $3,203,550 | UFA |
|||||||
| Alex Turcotte | 76 | 25 | C/W | $725,400 | $725,400 | $725,400 | RFA |
||||||
| Julien Gauthier | 74 | 28 | C/W | $800,000 | $800,000 | $800,000 | UFA |
||||||
| Jacob Bernard-Docker | 74 | 26 | D | $829,150 | RFA |
||||||||
| David Gustafsson | 73 | 26 | C/W | $800,000 | $800,000 | RFA |
|||||||
| Juuse Saros | 88 | 31 | G | $5,085,000 | $5,085,000 | UFA |
|||||||
| Jakub Dobes | 85 | 25 | G | $993,950 | $993,950 | RFA |
|||||||
| Special Salary | |||||||||||||
| Total | $96,289,925 | $83,060,650 | $44,040,400 | $35,315,000 | $5,280,000 |
| Coach Name | Age | Pos | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mike Sullivan | 58 | HC | $0 | $0 | $0 |
| Player Name | OV | Age | Pos | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Oliver Wahlstrom | 75 | 26 | C/W | $842,400 | $842,400 | RFA |
|||||||
| Gustav Lindstrom | 74 | 27 | D | $800,000 | RFA |
||||||||
| Cole Eiserman | 74 | 19 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Jesse Ylonen | 73 | 26 | C/W | $775,000 | $775,000 | RFA |
|||||||
| Hugh McGing | 72 | 27 | C/W | RFA |
|||||||||
| Sam Poulin | 72 | 25 | C/W | $725,400 | $725,400 | $725,400 | RFA |
||||||
| Brennan Othmann | 72 | 23 | C/W | $925,000 | RFA |
||||||||
| Florian Xhekaj | 71 | 22 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Hudson Fasching | 70 | 30 | C/W | UFA |
|||||||||
| Nathan Gaucher | 70 | 22 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Yegor Sidorov | 70 | 22 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Chase Stillman | 67 | 23 | C/W | $925,000 | RFA |
||||||||
| Carson Bantle | 66 | 24 | C/W | $950,000 | RFA |
||||||||
| Sean Behrens | 66 | 23 | D | $950,000 | $950,000 | RFA |
|||||||
| Jakub Dvorak | 65 | 21 | D | $950,000 | $950,000 | RFA |
|||||||
| Chase Yoder | 64 | 24 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Leevi Merilainen | 79 | 23 | G | $970,000 | $970,000 | $970,000 | RFA |
||||||
| Carson Bjarnason | 72 | 21 | G | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Total | $14,512,800 | $10,912,800 | $3,595,400 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $96,289,925 |
| Cap Space | $-8,289,925 |
| Projections | |
|---|---|
| Current Cash Balance | $17,977,947 |
| Projected Expenses | - $ |
| Projected Revenues | $ |
| Projected Cash Balance | $17,977,947 |
| Revenues | |
|---|---|
| Total Income To Date | $ |
| Avg. Income per Home Game | Not Enough Data |
| Expenses | |
|---|---|
| Expenses Paid To Date | $ |
| Approx. Daily Expenses | $ |
| Attendance | |
|---|---|
| Home Games Played | 0 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | (0.00%) |
| Arena Capacity | 18,000 |