





| 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 |
||||||||
| Matt Duchene | 34 | C/W | $17,600,000 | $17,600,000 | $17,600,000 | UFA |
||||||
| Victor Hedman | 34 | D | $9,450,000 | $9,450,000 | $9,450,000 | UFA |
||||||
| Logan Cooley | 21 | C | $850,000 | $850,000 | RFA |
|||||||
| Adam Pelech | 30 | D | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
|||||
| Kiefer Sherwood | 30 | RW | $1,200,000 | UFA |
||||||||
| Philip Broberg | 24 | D | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
|||||
| Charlie Coyle | 33 | C | $17,600,000 | $17,600,000 | $17,600,000 | UFA |
||||||
| Will Cuylle | 23 | LW | $935,916 | $935,916 | $935,916 | RFA |
||||||
| Zack Bolduc | 22 | C | $850,000 | $850,000 | RFA |
|||||||
| Ryan Suter | 40 | D | $17,600,000 | $17,600,000 | UFA |
|||||||
| Mark Jankowski | 30 | C/W | $1,675,000 | $1,675,000 | $1,675,000 | UFA |
||||||
| Taylor Raddysh | 27 | RW | $605,000 | $605,000 | UFA |
|||||||
| Philipp Kurashev | 25 | C | $665,500 | $665,500 | $665,500 | RFA |
||||||
| Ryan Suzuki | 24 | C | $1,072,500 | $1,072,500 | $1,072,500 | $1,072,500 | RFA |
|||||
| Josh Mahura | 27 | D | $825,000 | RFA |
||||||||
| Adam Boqvist | 24 | D | $605,000 | $605,000 | $605,000 | RFA |
||||||
| Scott Morrow | 22 | D | $916,667 | $916,667 | $916,667 | RFA |
||||||
| Maxwell Crozier | 25 | D | $650,000 | $650,000 | RFA |
|||||||
| Sam Montembeault | 28 | G | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
| Dustin Tokarski | 35 | G | $825,000 | $825,000 | $825,000 | $825,000 | UFA |
|||||
| Special Salary | ||||||||||||
| Total | $90,425,583 | $78,900,583 | $58,345,583 | $5,897,500 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jeremy Colliton | 39 | HC | $1,000,000 | $1,000,000 |
| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nils Hoglander | 24 | W | $1,025,417 | $1,025,417 | $1,025,417 | RFA |
||||||
| Juuso Parssinen | 24 | C | $650,000 | RFA |
||||||||
| Jakob Pelletier | 24 | C | $605,000 | $605,000 | RFA |
|||||||
| Dennis Gilbert | 28 | D | $1,017,500 | UFA |
||||||||
| Georgii Merkulov | 24 | C/LW | $750,000 | RFA |
||||||||
| Cole Guttman | 26 | C | $950,000 | RFA |
||||||||
| Justin Robidas | 22 | C | $825,000 | $825,000 | $825,000 | RFA |
||||||
| Alexander Nylander | 27 | LW | $605,000 | $605,000 | UFA |
|||||||
| Nils Lundkvist | 24 | D | $1,072,500 | $1,072,500 | $1,072,500 | RFA |
||||||
| Fabian Lysell | 22 | RW | $863,333 | $863,333 | $863,333 | RFA |
||||||
| Lucas Carlsson | 28 | D | $605,000 | $605,000 | $605,000 | $605,000 | UFA |
|||||
| Ian Mitchell | 26 | D | $1,017,500 | $1,017,500 | $1,017,500 | UFA |
||||||
| Frederic Brunet | 21 | D | $860,000 | $860,000 | $860,000 | RFA |
||||||
| Riley McKay | 26 | LW | $1,900,000 | RFA |
||||||||
| Ryan Sandelin | 26 | RW | $1,900,000 | RFA |
||||||||
| Ethan De Jong | 26 | RW | $1,900,000 | RFA |
||||||||
| Joe Fleming | 22 | D | $1,900,000 | RFA |
||||||||
| Mackenzie Entwistle | 26 | RW | $1,900,000 | RFA |
||||||||
| Milos Kelemen | 26 | LW | $1,900,000 | RFA |
||||||||
| Chad Hillebrand | 26 | LW | $1,900,000 | RFA |
||||||||
| Greg Meireles | 26 | RW | $1,900,000 | RFA |
||||||||
| Marc Lajoie | 22 | D | $1,900,000 | RFA |
||||||||
| Kyle Crnkovic | 23 | LW | $1,900,000 | RFA |
||||||||
| Mitchell Weeks | 24 | G | $1,900,000 | $1,900,000 | RFA |
|||||||
| Damian Clara | 20 | G | $878,333 | $878,333 | $878,333 | RFA |
||||||
| Pavel Cajan | 22 | G | $1,900,000 | $1,900,000 | RFA |
|||||||
| Nolan Maier | 24 | G | $1,900,000 | $1,900,000 | RFA |
|||||||
| Total | $36,424,583 | $14,057,083 | $7,147,083 | $605,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $90,425,583 |
| Cap Space | $5,074,417 |
| Projections | |
|---|---|
| Current Cash Balance | $137,007,428 |
| Projected Expenses | - $14,129,010 |
| Projected Revenues | $14,095,841 |
| Projected Cash Balance | $136,974,259 |
| Revenues | |
|---|---|
| Total Income To Date | $68,465,515 |
| Avg. Income per Home Game | $2,013,691 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $61,237,599 |
| Approx. Daily Expenses | $470,967 |
| Attendance | |
|---|---|
| Home Games Played | 34 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 12,733 (70.74%) |
| Arena Capacity | 18,000 |