





| Player Name | OV | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Victor Hedman | 90 | 35 | D | $15,120,000 | $15,120,000 | $15,120,000 | $15,120,000 | UFA |
|||||
| Nikolaj Ehlers | 87 | 30 | C/W | $6,102,000 | $6,102,000 | $6,102,000 | $6,102,000 | UFA |
|||||
| Alex DeBrincat | 87 | 28 | C/W | $5,990,400 | RFA |
||||||||
| Brock Nelson | 86 | 34 | C/W | $6,320,000 | $6,320,000 | $6,320,000 | $6,320,000 | UFA |
|||||
| Chris Kreider | 86 | 35 | C/W | $3,840,000 | UFA |
||||||||
| Brayden Schenn | 85 | 34 | C/W | $8,750,000 | $8,750,000 | $8,750,000 | UFA |
||||||
| Dougie Hamilton | 85 | 33 | D | $2,923,875 | UFA |
||||||||
| Jordan Staal | 85 | 37 | C/W | $4,833,333 | UFA |
||||||||
| Thomas Chabot | 85 | 29 | D | $8,320,000 | $8,320,000 | $8,320,000 | UFA |
||||||
| Owen Power | 83 | 23 | D | $925,000 | RFA |
||||||||
| David Perron | 82 | 38 | C/W | $3,652,000 | $3,652,000 | UFA |
|||||||
| Sean Durzi | 82 | 27 | D | $795,600 | $795,600 | RFA |
|||||||
| Alex Iafallo | 81 | 32 | C/W | $1,254,938 | UFA |
||||||||
| Connor Zary | 80 | 24 | C/W | $925,000 | RFA |
||||||||
| Brendan Gallagher | 79 | 34 | C/W | $2,261,000 | $2,261,000 | $2,261,000 | $2,261,000 | $2,261,000 | $2,261,000 | UFA |
|||
| Michael Amadio | 79 | 30 | C/W | $782,325 | $782,325 | UFA |
|||||||
| Barclay Goodrow | 78 | 33 | C/W | $940,725 | UFA |
||||||||
| Zach Benson | 77 | 21 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Ryan Lomberg | 73 | 31 | C/W | $750,000 | UFA |
||||||||
| Ville Ottavainen | 73 | 23 | D | $867,500 | $867,500 | RFA |
|||||||
| Anthony Stolarz | 91 | 32 | G | $1,092,500 | UFA |
||||||||
| Jeremy Swayman | 88 | 27 | G | $3,252,600 | $3,252,600 | RFA |
|||||||
| Special Salary | $6,796,900 | $2,796,750 | $2,796,750 | ||||||||||
| Total | $87,420,696 | $57,148,025 | $46,873,000 | $29,803,000 | $2,261,000 | $2,261,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Andrew Brunette | 52 | HC | $0 | $0 | $0 | $0 |
| Player Name | OV | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Timothy Liljegren | 79 | 27 | D | $1,310,400 | $1,310,400 | RFA |
|||||||
| Mikael Pyyhtia | 75 | 24 | C/W | $925,000 | RFA |
||||||||
| Michael Pezzetta | 73 | 28 | C/W | $840,937 | $840,937 | $840,937 | $840,937 | $840,937 | UFA |
||||
| Justin Ertel | 66 | 23 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Domenic DiVincentiis | 73 | 22 | G | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Total | $4,976,337 | $4,051,337 | $2,740,937 | $840,937 | $840,937 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $87,420,696 |
| Cap Space | $579,304 |
| Projections | |
|---|---|
| Current Cash Balance | $5,014,219 |
| Projected Expenses | - $69,286,140 |
| Projected Revenues | $79,279,920 |
| Projected Cash Balance | $15,007,999 |
| Revenues | |
|---|---|
| Total Income To Date | $11,011,100 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $11,233,028 |
| Approx. Daily Expenses | $419,916 |
| Attendance | |
|---|---|
| Home Games Played | 5 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |