





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Kirill Kaprizov | 93 | 29 | C/W | $9,170,000 | $9,170,000 | $9,170,000 | $9,170,000 | $9,170,000 | UFA |
||||
| Nick Suzuki | 90 | 26 | C/W | $7,300,125 | $7,300,125 | RFA |
|||||||
| Quinn Hughes | 90 | 26 | D | $7,400,000 | $7,400,000 | $7,400,000 | RFA |
||||||
| John Tavares | 89 | 35 | C/W | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | UFA |
||||
| Elias Lindholm | 87 | 31 | C/W | $4,932,500 | $4,932,500 | $4,932,500 | UFA |
||||||
| Josh Morrissey | 87 | 31 | D | $6,356,250 | $6,356,250 | $6,356,250 | UFA |
||||||
| Troy Terry | 84 | 28 | C/W | $6,350,000 | $7,200,000 | $7,200,000 | $7,200,000 | UFA |
|||||
| Justin Faulk | 83 | 34 | D | $4,875,000 | $4,875,000 | $4,875,000 | $4,875,000 | $4,875,000 | UFA |
||||
| Ryan McDonagh | 83 | 37 | D | $5,100,000 | $5,100,000 | UFA |
|||||||
| Ryan Pulock | 83 | 31 | D | $5,280,000 | $5,280,000 | $5,280,000 | $5,280,000 | $5,280,000 | $5,280,000 | UFA |
|||
| Alexis Lafreniere | 83 | 24 | C/W | $3,352,500 | $7,599,000 | $7,599,000 | RFA |
||||||
| Nick Paul | 83 | 31 | C/W | $3,203,550 | $3,203,550 | $3,203,550 | UFA |
||||||
| Jack Roslovic | 81 | 29 | C/W | $2,850,000 | $2,850,000 | $2,850,000 | $2,850,000 | $2,850,000 | UFA |
||||
| Radek Faksa | 80 | 32 | C/W | $2,650,000 | $2,650,000 | $2,650,000 | UFA |
||||||
| Dante Fabbro | 80 | 28 | D | $2,246,400 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | UFA |
||||
| Jacob Bernard-Docker | 77 | 26 | D | $829,150 | $829,150 | RFA |
|||||||
| Alex Turcotte | 75 | 25 | C/W | $725,400 | $725,400 | $725,400 | $725,400 | RFA |
|||||
| Hugh McGing | 69 | 27 | C/W | $700,000 | RFA |
||||||||
| Juuse Saros | 89 | 31 | G | $5,085,000 | $5,085,000 | $5,085,000 | UFA |
||||||
| Jakub Dobes | 78 | 25 | G | $925,000 | $993,950 | $993,950 | RFA |
||||||
| Special Salary | |||||||||||||
| Total | $87,970,875 | $94,689,925 | $81,460,650 | $43,240,400 | $35,315,000 | $5,280,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mike Sullivan | 57 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Julien Gauthier | 77 | 28 | C/W | $750,000 | $800,000 | $800,000 | $800,000 | UFA |
|||||
| Hudson Fasching | 75 | 30 | C/W | $795,000 | UFA |
||||||||
| Gustav Lindstrom | 74 | 27 | D | $800,000 | $800,000 | RFA |
|||||||
| Oliver Wahlstrom | 74 | 26 | C/W | $842,400 | $842,400 | $842,400 | RFA |
||||||
| David Gustafsson | 73 | 26 | C/W | $750,000 | $800,000 | $800,000 | RFA |
||||||
| Jesse Ylonen | 73 | 26 | C/W | $775,000 | $775,000 | $775,000 | RFA |
||||||
| Sam Poulin | 73 | 25 | C/W | $725,400 | $725,400 | $725,400 | $725,400 | RFA |
|||||
| Brennan Othmann | 73 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Yegor Sidorov | 71 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Florian Xhekaj | 69 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Nathan Gaucher | 68 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Chase Stillman | 67 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Carson Bantle | 65 | 24 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Jakub Dvorak | 64 | 21 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Leevi Merilainen | 77 | 23 | G | $925,000 | $970,000 | $970,000 | $970,000 | RFA |
|||||
| Total | $12,962,800 | $12,312,800 | $8,712,800 | $2,495,400 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $87,970,875 |
| Cap Space | $29,125 |
| Projections | |
|---|---|
| Current Cash Balance | $-1,151,823 |
| Projected Expenses | - $13,287,278 |
| Projected Revenues | $19,063,153 |
| Projected Cash Balance | $4,624,052 |
| Revenues | |
|---|---|
| Total Income To Date | $67,780,100 |
| Avg. Income per Home Game | $2,118,128 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $73,523,917 |
| Approx. Daily Expenses | $458,182 |
| Attendance | |
|---|---|
| Home Games Played | 32 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |