





| Player Name | Age | Pos | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Brady Tkachuk | 26 | LW | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA |
|||||
| Dylan Holloway | 24 | LW | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | RFA |
|||||
| Corey Perry | 41 | RW | $3,750,000 | $3,750,000 | UFA |
|||||||
| Vince Dunn | 29 | D | $6,000,000 | UFA |
||||||||
| J.J. Moser | 26 | D | $1,063,750 | $1,063,750 | RFA |
|||||||
| Jamie Drysdale | 24 | D | $1,063,750 | $1,063,750 | RFA |
|||||||
| Marat Khusnutdinov | 24 | C | $850,000 | RFA |
||||||||
| Tommy Novak | 29 | C | $3,500,000 | $3,500,000 | UFA |
|||||||
| Brian Dumoulin | 34 | D | $5,422,250 | $5,422,250 | $5,422,250 | UFA |
||||||
| John Klingberg | 33 | D | $7,200,000 | $7,200,000 | UFA |
|||||||
| Michael Bunting | 30 | LW | $848,125 | UFA |
||||||||
| Nicolas Hague | 27 | D | $910,417 | RFA |
||||||||
| Nic Dowd | 36 | C | $2,400,000 | $2,400,000 | UFA |
|||||||
| Scott Mayfield | 33 | D | $5,000,000 | $5,000,000 | UFA |
|||||||
| Thomas Novak | 29 | C | $3,500,000 | $3,500,000 | UFA |
|||||||
| Ryan Lindgren | 28 | D | $2,000,000 | UFA |
||||||||
| Mattias Janmark | 33 | C | $3,041,750 | $3,041,750 | $3,041,750 | UFA |
||||||
| Judd Caulfield | 25 | RW | $862,500 | $862,500 | $862,500 | $862,500 | UFA |
|||||
| Justin Holl | 34 | D | $2,000,000 | UFA |
||||||||
| Valtteri Puustinen | 27 | W | $747,500 | $747,500 | $747,500 | $747,500 | UFA |
|||||
| Tristan Jarry | 31 | G | $5,000,000 | UFA |
||||||||
| Carter Hart | 27 | G | $5,000,000 | $5,000,000 | UFA |
|||||||
| Special Salary | ||||||||||||
| Total | $69,160,042 | $51,551,500 | $19,074,000 | $10,610,000 |
| 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 | 57 | HC | $3,500,000 | $3,500,000 |
| Player Name | Age | Pos | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jonathan Lekkerimaki | 22 | RW | $850,000 | $850,000 | RFA |
|||||||
| Tristan Bertucci | 21 | D | $650,000 | RFA |
||||||||
| Dylan Roobroeck | 22 | C | $862,500 | $862,500 | $862,500 | $862,500 | RFA |
|||||
| Yegor Sidorov | 22 | W | $862,500 | $862,500 | $862,500 | RFA |
||||||
| Travis Boyd | 32 | C | $650,000 | UFA |
||||||||
| Sean Behrens | 23 | D | $650,000 | RFA |
||||||||
| Colby Barlow | 21 | RW | $850,000 | $850,000 | RFA |
|||||||
| Mathieu Cataford | 21 | C | $650,000 | RFA |
||||||||
| Michael Buchinger | 22 | D | $862,500 | $862,500 | $862,500 | $862,500 | RFA |
|||||
| Maros Jedlicka | 23 | C | $862,500 | $862,500 | RFA |
|||||||
| Cam Squires | 21 | C | $862,500 | $862,500 | $862,500 | $862,500 | RFA |
|||||
| Aaron Ness | 36 | D | $750,000 | $750,000 | $750,000 | $750,000 | UFA |
|||||
| Alex Gallant | 33 | LW | $550,000 | UFA |
||||||||
| Justin Ertel | 23 | LW | $862,500 | $862,500 | $862,500 | RFA |
||||||
| Jalen Luypen | 24 | C | $650,000 | RFA |
||||||||
| Austin Roest | 22 | C | $750,000 | RFA |
||||||||
| Radim Mrtka | 19 | D | $750,000 | RFA |
||||||||
| Brandon Hawkins | 32 | RW | $750,000 | UFA |
||||||||
| Riley Patterson | 20 | C | $750,000 | RFA |
||||||||
| Alex Goligoski | 41 | D | $750,000 | $750,000 | $750,000 | $750,000 | UFA |
|||||
| Andy Welinski | 33 | D | $750,000 | $750,000 | $750,000 | UFA |
||||||
| Cam Atkinson | 37 | W | $1,999,999 | UFA |
||||||||
| Tyler Johnson | 36 | C | $650,000 | UFA |
||||||||
| Adam McCormick | 26 | D | $750,000 | $750,000 | $750,000 | UFA |
||||||
| Cooper Black | 25 | G | $950,000 | RFA |
||||||||
| Domenic Divincentiis | 22 | G | $830,556 | $830,556 | RFA |
|||||||
| Aaron Dell | 37 | G | $750,000 | $750,000 | $750,000 | $750,000 | UFA |
|||||
| Ales Stezka | 29 | G | $750,000 | $750,000 | $750,000 | $750,000 | UFA |
|||||
| Total | $22,605,555 | $12,205,556 | $8,812,500 | $5,587,500 |
| Salary Cap | |
|---|---|
| Salary Cap | $104,000,000 |
| Current Payroll | $69,160,042 |
| Cap Space | $34,839,958 |
| Projections | |
|---|---|
| Current Cash Balance | $138,140,899 |
| Projected Expenses | - $66,169,326 |
| Projected Revenues | $86,755,120 |
| Projected Cash Balance | $158,726,693 |
| Revenues | |
|---|---|
| Total Income To Date | $4,337,756 |
| Avg. Income per Home Game | $2,168,878 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $3,019,082 |
| Approx. Daily Expenses | $373,838 |
| Attendance | |
|---|---|
| Home Games Played | 2 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 16,968 (94.27%) |
| Arena Capacity | 18,000 |