





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Bo Horvat | 30 | C | $6,600,000 | $6,600,000 | $6,600,000 | UFA |
||||||
| Vincent Trocheck | 32 | C | $5,462,500 | UFA |
||||||||
| Evan Bouchard | 25 | D | $3,000,000 | $3,000,000 | RFA |
|||||||
| Kevin Fiala | 28 | W | $3,600,000 | $3,600,000 | UFA |
|||||||
| Hampus Lindholm | 31 | D | $6,300,000 | $6,300,000 | UFA |
|||||||
| Aaron Ekblad | 29 | D | $8,625,000 | $8,625,000 | $8,625,000 | UFA |
||||||
| Mike Matheson | 31 | D | $5,850,000 | $5,850,000 | $5,850,000 | UFA |
||||||
| Pavel Zacha | 28 | C/LW | $2,587,500 | UFA |
||||||||
| Matty Beniers | 22 | C | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
|||||
| Juraj Slafkovsky | 21 | LW | $850,000 | RFA |
||||||||
| Cole Sillinger | 22 | C | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
|||||
| Eeli Tolvanen | 26 | RW | $632,500 | RFA |
||||||||
| Josh Anderson | 31 | W | $2,127,500 | UFA |
||||||||
| Nick Jensen | 34 | D | $3,000,000 | UFA |
||||||||
| Yegor Sharangovich | 27 | C/RW | $2,000,000 | RFA |
||||||||
| Anthony Beauvillier | 28 | LW | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
||||||
| Emil Bemstrom | 26 | C/W | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
||||||
| Josh Brown | 31 | D | $1,000,000 | $1,000,000 | UFA |
|||||||
| Sergei Bobrovsky | 36 | G | $13,000,000 | $13,000,000 | $13,000,000 | UFA |
||||||
| Laurent Brossoit | 32 | G | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
| Special Salary | ||||||||||||
| Total | $74,634,998 | $57,974,998 | $44,074,998 | $4,000,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Joel Quenneville | 65 | HC | $4,000,000 | $4,000,000 | $4,000,000 |
| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jakub Vrana | 29 | W | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
||||||
| Dryden Hunt | 29 | LW | $786,500 | UFA |
||||||||
| Colin White | 28 | C/RW | $650,000 | UFA |
||||||||
| Logan Shaw | 32 | RW | $650,000 | UFA |
||||||||
| Tanner Laczynski | 28 | C/W | $650,000 | UFA |
||||||||
| Brendan Gaunce | 31 | C | $650,000 | UFA |
||||||||
| Chris Wagner | 34 | RW | $650,000 | UFA |
||||||||
| Garrett Wilson | 34 | LW | $650,000 | UFA |
||||||||
| Gerry Mayhew | 32 | C | $650,000 | UFA |
||||||||
| Cavan Fitzgerald | 28 | D | $650,000 | UFA |
||||||||
| Dylan Gambrell | 28 | C/RW | $650,000 | UFA |
||||||||
| William Lagesson | 29 | D | $650,000 | UFA |
||||||||
| Jani Hakanpaa | 33 | D | $650,000 | UFA |
||||||||
| Reese Johnson | 27 | RW | $650,000 | RFA |
||||||||
| Nikita Pavlychev | 28 | C | $650,000 | UFA |
||||||||
| Matthew Strome | 26 | LW | $650,000 | RFA |
||||||||
| Henrik Rybinski | 24 | RW | $650,000 | RFA |
||||||||
| Austin Strand | 28 | D | $650,000 | UFA |
||||||||
| Dakota Mermis | 31 | D | $650,000 | UFA |
||||||||
| Blade Jenkins | 24 | C/W | $650,000 | RFA |
||||||||
| Adam Raska | 23 | RW | $650,000 | RFA |
||||||||
| Rem Pitlick | 28 | C/W | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
||||||
| Tyler Inamoto | 26 | D | $650,000 | RFA |
||||||||
| Yaroslav Askarov | 23 | G | $925,000 | $925,000 | $925,000 | RFA |
||||||
| Jordan Papirny | 29 | G | $650,000 | UFA |
||||||||
| Total | $19,361,498 | $4,924,998 | $4,924,998 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $74,634,998 |
| Cap Space | $20,865,002 |
| Projections | |
|---|---|
| Current Cash Balance | $125,644,933 |
| Projected Expenses | - $66,860,528 |
| Projected Revenues | $78,421,406 |
| Projected Cash Balance | $137,205,811 |
| Revenues | |
|---|---|
| Total Income To Date | $10,891,862 |
| Avg. Income per Home Game | $2,178,372 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $7,774,480 |
| Approx. Daily Expenses | $388,724 |
| Attendance | |
|---|---|
| Home Games Played | 5 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 16,861 (93.67%) |
| Arena Capacity | 18,000 |