





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nikita Kucherov | 32 | RW | $9,500,000 | UFA |
||||||||
| Brayden Point | 29 | C | $8,775,000 | $8,775,000 | UFA |
|||||||
| Victor Hedman | 34 | D | $9,450,000 | $9,450,000 | $9,450,000 | UFA |
||||||
| Anthony Cirelli | 28 | C/W | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
| Mikhail Sergachev | 27 | D | $2,400,000 | RFA |
||||||||
| Thomas Chabot | 28 | D | $3,000,000 | $3,000,000 | UFA |
|||||||
| William Eklund | 22 | LW | $850,000 | $850,000 | RFA |
|||||||
| Alex Pietrangelo | 35 | D | $7,800,000 | UFA |
||||||||
| Brock Boeser | 28 | RW | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
| Carter Verhaeghe | 29 | C/W | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
| Alex Killorn | 35 | C/LW | $5,340,000 | UFA |
||||||||
| Michael Amadio | 29 | C/W | $2,000,000 | $2,000,000 | UFA |
|||||||
| Nick Bjugstad | 33 | C/RW | $991,100 | $991,100 | $991,100 | $991,100 | UFA |
|||||
| Cole Koepke | 27 | C/W | $926,750 | $926,750 | $926,750 | UFA |
||||||
| Nick Perbix | 27 | D | $650,000 | RFA |
||||||||
| Austin Watson | 33 | C/W | $850,000 | $850,000 | $850,000 | UFA |
||||||
| Jack Johnson | 38 | D | $1,800,000 | $1,800,000 | $1,800,000 | UFA |
||||||
| Tye Kartye | 24 | C/LW | $862,500 | $862,500 | $862,500 | RFA |
||||||
| Elvis Merzlikins | 31 | G | $1,005,243 | $1,005,243 | UFA |
|||||||
| Anton Forsberg | 32 | G | $2,000,000 | UFA |
||||||||
| Special Salary | ||||||||||||
| Total | $66,200,593 | $38,510,593 | $22,880,350 | $991,100 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jon Cooper | 56 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nick Desimone | 30 | D | $1,800,000 | $1,800,000 | $1,800,000 | UFA |
||||||
| Corey Schueneman | 29 | D | $1,800,000 | $1,800,000 | $1,800,000 | UFA |
||||||
| Rory Kerins | 23 | C | $846,667 | $846,667 | $846,667 | RFA |
||||||
| Joakim Kemell | 21 | RW | $886,667 | $886,667 | $886,667 | RFA |
||||||
| Oskar Olausson | 22 | RW | $863,333 | $863,333 | $863,333 | RFA |
||||||
| Nikolas Brouillard | 30 | D | $726,000 | $726,000 | UFA |
|||||||
| Curtis Douglas | 25 | C | $825,000 | $825,000 | $825,000 | RFA |
||||||
| Logan Morrison | 23 | C | $650,000 | $650,000 | $650,000 | $650,000 | RFA |
|||||
| Michael Milne | 22 | LW | $861,667 | $861,667 | $861,667 | RFA |
||||||
| Sammy Walker | 26 | C | $550,000 | RFA |
||||||||
| Jaroslav Chmelar | 25 | C | $750,000 | RFA |
||||||||
| Gabriel Fortier | 25 | C/LW | $715,000 | $715,000 | $715,000 | RFA |
||||||
| Jason Polin | 26 | RW | $775,000 | RFA |
||||||||
| Devante Stephens | 28 | D | $665,500 | $665,500 | $665,500 | $665,500 | UFA |
|||||
| Ronan Seeley | 22 | D | $750,000 | RFA |
||||||||
| Braden Hache | 22 | D | $650,000 | $650,000 | $650,000 | $650,000 | RFA |
|||||
| Jack Matier | 22 | D | $650,000 | $650,000 | $650,000 | $650,000 | RFA |
|||||
| Chaz Lucius | 22 | C | $850,000 | RFA |
||||||||
| Jake McLaughlin | 29 | D | $750,000 | UFA |
||||||||
| Brady Stonehouse | 20 | RW | $650,000 | $650,000 | $650,000 | $650,000 | RFA |
|||||
| Pierre-Edouard Bellemare | 40 | C/RW | $1,250,000 | UFA |
||||||||
| Sean Day | 27 | D | $665,500 | $665,500 | $665,500 | $665,500 | UFA |
|||||
| Peter Abbandonato | 27 | C | $665,500 | $665,500 | $665,500 | $665,500 | UFA |
|||||
| Alexander Barabanov | 31 | W | $850,000 | $850,000 | $850,000 | UFA |
||||||
| D.J. Busdeker | 25 | RW | $726,000 | $726,000 | $726,000 | RFA |
||||||
| Alex Green | 27 | D | $605,000 | $605,000 | UFA |
|||||||
| Colin Theisen | 28 | C | $650,000 | $650,000 | UFA |
|||||||
| Quinn Schmiemann | 23 | D | $650,000 | $650,000 | RFA |
|||||||
| Evan Nause | 22 | D | $750,000 | RFA |
||||||||
| Collin Delia | 31 | G | $850,000 | $850,000 | $850,000 | UFA |
||||||
| Magnus Chrona | 24 | G | $867,500 | $867,500 | RFA |
|||||||
| Matt Murray | 31 | G | $850,000 | $850,000 | $850,000 | UFA |
||||||
| Total | $26,394,334 | $19,969,334 | $16,470,834 | $4,596,500 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $66,200,593 |
| Cap Space | $29,299,407 |
| Projections | |
|---|---|
| Current Cash Balance | $205,527,752 |
| Projected Expenses | - $59,304,740 |
| Projected Revenues | $74,824,042 |
| Projected Cash Balance | $221,047,054 |
| Revenues | |
|---|---|
| Total Income To Date | $10,392,228 |
| Avg. Income per Home Game | $2,078,445 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $6,895,900 |
| Approx. Daily Expenses | $344,795 |
| Attendance | |
|---|---|
| Home Games Played | 5 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 13,343 (74.13%) |
| Arena Capacity | 18,000 |