





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Brock Nelson | 33 | C | $6,000,000 | $6,000,000 | $6,000,000 | UFA |
||||||
| Cam Fowler | 33 | D | $7,800,000 | UFA |
||||||||
| Erik Karlsson | 35 | D | $9,200,000 | $9,200,000 | $9,200,000 | $9,200,000 | UFA |
|||||
| Conor Garland | 29 | RW | $4,800,000 | $4,800,000 | $4,800,000 | UFA |
||||||
| Sean Couturier | 32 | C | $4,983,333 | UFA |
||||||||
| Noah Cates | 26 | LW | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
| Marco Kasper | 21 | C | $850,000 | $850,000 | RFA |
|||||||
| Damon Severson | 30 | D | $4,791,666 | $4,791,666 | UFA |
|||||||
| Josh Manson | 33 | D | $4,500,000 | $4,500,000 | $4,500,000 | UFA |
||||||
| Nicolas Roy | 28 | C/RW | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
| Ilya Mikheyev | 30 | C/RW | $632,500 | UFA |
||||||||
| Luke Schenn | 35 | D | $3,000,000 | $3,000,000 | UFA |
|||||||
| Matt Grzelcyk | 31 | D | $2,000,000 | $2,000,000 | UFA |
|||||||
| Connor Brown | 31 | W | $2,310,000 | $2,310,000 | UFA |
|||||||
| Vasily Podkolzin | 24 | C | $1,121,250 | $1,121,250 | $1,121,250 | $1,121,250 | RFA |
|||||
| Mackie Samoskevich | 22 | RW | $925,000 | $925,000 | $925,000 | RFA |
||||||
| Erik Gustafsson | 33 | D | $1,499,999 | UFA |
||||||||
| Jordan Greenway | 28 | W | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
| Nick Leddy | 34 | D | $3,160,000 | $3,160,000 | $3,160,000 | UFA |
||||||
| Cal Clutterbuck | 37 | RW | $3,300,000 | UFA |
||||||||
| Logan Thompson | 28 | G | $5,000,000 | $5,000,000 | UFA |
|||||||
| James Reimer | 37 | G | $2,000,001 | $2,000,001 | UFA |
|||||||
| Special Salary | ||||||||||||
| Total | $75,873,749 | $57,657,917 | $37,706,250 | $10,321,250 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dominique Ducharme | 51 | HC | $1,500,000 |
| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jonny Brodzinski | 32 | C/W | $1,897,500 | $1,897,500 | $1,897,500 | $1,897,500 | UFA |
|||||
| Zach Whitecloud | 28 | D | $632,500 | UFA |
||||||||
| Juuso Valimaki | 26 | D | $983,583 | $983,583 | RFA |
|||||||
| Robert Bortuzzo | 36 | D | $1,450,000 | UFA |
||||||||
| Calle Rosen | 31 | D | $650,000 | UFA |
||||||||
| Matthew Highmore | 29 | C | $800,000 | UFA |
||||||||
| Rhett Gardner | 29 | C | $900,000 | $900,000 | UFA |
|||||||
| Hunter McDonald | 23 | D | $650,000 | $650,000 | RFA |
|||||||
| Marshall Rifai | 27 | D | $775,902 | RFA |
||||||||
| Nathan Gaucher | 21 | C | $650,000 | $650,000 | RFA |
|||||||
| Parker Bell | 21 | LW | $650,000 | $650,000 | RFA |
|||||||
| Sonny Milano | 29 | LW | $1,005,244 | $1,005,244 | UFA |
|||||||
| Carter Mazur | 23 | RW | $650,000 | $650,000 | RFA |
|||||||
| Chase Stillman | 22 | RW | $650,000 | $650,000 | RFA |
|||||||
| Josh Jacobs | 29 | D | $750,000 | UFA |
||||||||
| Nicolas Mattinen | 27 | D | $750,000 | RFA |
||||||||
| Noah Laba | 21 | C | $750,000 | RFA |
||||||||
| Josh Melnick | 30 | C | $800,000 | UFA |
||||||||
| Lias Andersson | 26 | C | $983,582 | $983,582 | RFA |
|||||||
| Radim Zohorna | 29 | C/W | $900,000 | $900,000 | UFA |
|||||||
| Austin Rueschhoff | 27 | C/W | $800,000 | RFA |
||||||||
| Matt Villalta | 26 | G | $764,825 | $764,825 | RFA |
|||||||
| Devon Levi | 23 | G | $650,000 | $650,000 | RFA |
|||||||
| Niklas Kokko | 21 | G | $891,667 | $891,667 | $891,667 | RFA |
||||||
| Total | $20,384,803 | $12,226,401 | $2,789,167 | $1,897,500 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $75,873,749 |
| Cap Space | $19,626,251 |
| Projections | |
|---|---|
| Current Cash Balance | $136,214,804 |
| Projected Expenses | - $67,970,272 |
| Projected Revenues | $79,744,811 |
| Projected Cash Balance | $147,989,343 |
| Revenues | |
|---|---|
| Total Income To Date | $6,295,643 |
| Avg. Income per Home Game | $2,098,547 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $7,903,520 |
| Approx. Daily Expenses | $395,176 |
| Attendance | |
|---|---|
| Home Games Played | 3 |
| Season Ticket Percentage | 40% |
| Avg. Attendance per Game | 17,121 (95.12%) |
| Arena Capacity | 18,000 |