





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Kirill Kaprizov | 28 | W | $6,000,000 | $6,000,000 | $6,000,000 | UFA |
||||||
| Nico Hischier | 26 | C | $3,000,000 | $3,000,000 | RFA |
|||||||
| Adrian Kempe | 28 | C/W | $2,400,000 | UFA |
||||||||
| Clayton Keller | 26 | C/W | $3,000,000 | RFA |
||||||||
| Kirill Marchenko | 25 | RW | $925,000 | RFA |
||||||||
| Alex Debrincat | 27 | W | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
| Filip Forsberg | 30 | C/W | $7,800,000 | $7,800,000 | $7,800,000 | UFA |
||||||
| Matt Boldy | 24 | W | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | RFA |
|||||
| Jakob Chychrun | 27 | D | $5,520,000 | RFA |
||||||||
| Joel Eriksson Ek | 28 | C/LW | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
| Seth Jones | 30 | D | $6,210,000 | $6,210,000 | $6,210,000 | UFA |
||||||
| Elias Pettersson | 26 | C/LW | $6,000,000 | RFA |
||||||||
| Andrei Svechnikov | 25 | W | $1,110,000 | RFA |
||||||||
| Dmitry Orlov | 33 | D | $6,744,750 | $6,744,750 | $6,744,750 | $6,744,750 | UFA |
|||||
| Mason McTavish | 22 | C/LW | $2,000,000 | $2,000,000 | RFA |
|||||||
| Pavel Dorofeyev | 24 | LW | $925,000 | RFA |
||||||||
| Brock Faber | 22 | D | $650,000 | $650,000 | RFA |
|||||||
| Dmitri Voronkov | 24 | LW | $850,000 | $850,000 | RFA |
|||||||
| Mario Ferraro | 26 | D | $2,000,000 | $2,000,000 | RFA |
|||||||
| Egor Zamula | 25 | D | $832,333 | $832,333 | $832,333 | $832,333 | UFA |
|||||
| Darcy Kuemper | 35 | G | $2,405,000 | UFA |
||||||||
| Ukko-Pekka Luukkonen | 26 | G | $605,000 | RFA |
||||||||
| Special Salary | ||||||||||||
| Total | $67,977,083 | $45,087,083 | $36,587,083 | $10,577,083 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gerard Gallant | 56 | HC | $5,000,000 | $5,000,000 | $5,000,000 |
| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Andrei Kuzmenko | 29 | LW | $950,000 | UFA |
||||||||
| Maxim Tsyplakov | 26 | RW | $950,000 | $950,000 | $950,000 | UFA |
||||||
| Yegor Chinakhov | 24 | C/RW | $1,063,750 | $1,063,750 | $1,063,750 | $1,063,750 | RFA |
|||||
| Lukas Reichel | 23 | C/W | $1,017,500 | $1,017,500 | $1,017,500 | $1,017,500 | RFA |
|||||
| Ivan Miroshnichenko | 21 | LW | $850,000 | $850,000 | RFA |
|||||||
| Max Jones | 27 | LW | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
||||||
| Grigori Denisenko | 25 | W | $1,017,500 | $1,017,500 | $1,017,500 | RFA |
||||||
| Thomas Bordeleau | 23 | C | $650,000 | $650,000 | RFA |
|||||||
| Danil Gushchin | 23 | LW | $850,000 | $850,000 | $850,000 | RFA |
||||||
| Shane Bowers | 25 | C/W | $650,000 | RFA |
||||||||
| Ronnie Attard | 26 | D | $972,125 | $972,125 | $972,125 | UFA |
||||||
| Owen Sillinger | 27 | C | $750,000 | RFA |
||||||||
| Xavier Parent | 24 | C | $1,500,009 | $1,500,009 | $1,500,009 | RFA |
||||||
| Daniil Misyul | 24 | D | $650,000 | RFA |
||||||||
| Tristan Allard | 23 | C/W | $650,000 | RFA |
||||||||
| Nikolai Knyzhov | 27 | D | $665,500 | RFA |
||||||||
| Drew Bavaro | 25 | D | $650,000 | RFA |
||||||||
| Kai Schwindt | 21 | C | $650,000 | RFA |
||||||||
| Jacob Bengtsson | 26 | D | $750,000 | RFA |
||||||||
| Artem Guryev | 22 | D | $650,000 | RFA |
||||||||
| Artemi Knyazev | 24 | D | $750,000 | RFA |
||||||||
| Kalle Vaisanen | 22 | C/RW | $650,000 | RFA |
||||||||
| David Farrance | 26 | D | $750,000 | RFA |
||||||||
| Keith Petruzzelli | 26 | G | $650,000 | RFA |
||||||||
| Yaniv Perets | 25 | G | $650,000 | $650,000 | RFA |
|||||||
| Strauss Mann | 26 | G | $650,000 | $650,000 | RFA |
|||||||
| Total | $21,986,383 | $12,170,883 | $9,370,883 | $2,081,250 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $67,977,083 |
| Cap Space | $27,522,917 |
| Projections | |
|---|---|
| Current Cash Balance | $166,451,437 |
| Projected Expenses | - $59,479,896 |
| Projected Revenues | $75,405,186 |
| Projected Cash Balance | $182,376,727 |
| Revenues | |
|---|---|
| Total Income To Date | $8,151,912 |
| Avg. Income per Home Game | $2,037,978 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $8,497,128 |
| Approx. Daily Expenses | $354,047 |
| Attendance | |
|---|---|
| Home Games Played | 4 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 12,923 (71.79%) |
| Arena Capacity | 18,000 |