





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Moritz Seider | 24 | D | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | RFA |
|||||
| Brett Pesce | 30 | D | $7,500,000 | $7,500,000 | UFA |
|||||||
| Leo Carlsson | 20 | C | $850,000 | $850,000 | RFA |
|||||||
| Luke Hughes | 21 | D | $850,000 | $850,000 | RFA |
|||||||
| Lane Hutson | 21 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Casey Mittelstadt | 26 | C/LW | $1,063,750 | RFA |
||||||||
| Cody Ceci | 31 | D | $5,000,000 | $5,000,000 | UFA |
|||||||
| Paul Cotter | 25 | C/LW | $1,092,500 | $1,092,500 | $1,092,500 | $1,092,500 | UFA |
|||||
| Bobby Brink | 24 | C | $1,063,750 | $1,063,750 | $1,063,750 | $1,063,750 | RFA |
|||||
| Viktor Arvidsson | 32 | RW | $6,500,000 | $6,500,000 | $6,500,000 | UFA |
||||||
| Jack Quinn | 23 | RW | $1,063,750 | $1,063,750 | $1,063,750 | RFA |
||||||
| Alex Newhook | 24 | C/LW | $850,000 | $850,000 | RFA |
|||||||
| Michael Rasmussen | 26 | C/LW | $1,012,000 | $1,012,000 | RFA |
|||||||
| Pierre Engvall | 29 | C/LW | $1,063,750 | UFA |
||||||||
| Jacob MacDonald | 32 | D | $1,540,000 | UFA |
||||||||
| Marc-Edouard Vlasic | 38 | D | $14,000,000 | UFA |
||||||||
| Jonatan Berggren | 25 | RW | $650,000 | RFA |
||||||||
| Sam Colangelo | 23 | RW | $925,000 | $925,000 | RFA |
|||||||
| Calle Jarnkrok | 33 | C/W | $3,500,000 | UFA |
||||||||
| Sam Lafferty | 30 | C/LW | $2,300,000 | UFA |
||||||||
| Spencer Knight | 24 | G | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | RFA |
|||||
| Calvin Pickard | 33 | G | $825,000 | UFA |
||||||||
| Special Salary | ||||||||||||
| Total | $58,599,500 | $33,657,000 | $16,670,000 | $8,156,250 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jeff Blashill | 50 | HC | $1,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dennis Cholowski | 27 | D | $1,081,941 | RFA |
||||||||
| Luke Glendening | 36 | C/RW | $1,980,000 | $1,980,000 | UFA |
|||||||
| Elmer Soderblom | 24 | LW | $650,000 | RFA |
||||||||
| Aatu Raty | 22 | C | $650,000 | $650,000 | RFA |
|||||||
| Joseph Veleno | 25 | C | $850,000 | RFA |
||||||||
| Marc Gatcomb | 26 | C | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
| Albert Johansson | 24 | D | $775,000 | RFA |
||||||||
| Justin Bailey | 30 | RW | $1,999,999 | $1,999,999 | UFA |
|||||||
| Dylan Duke | 22 | LW | $867,500 | $867,500 | $867,500 | RFA |
||||||
| Givani Smith | 27 | RW | $864,141 | RFA |
||||||||
| Pierrick Dube | 24 | RW | $700,000 | $700,000 | RFA |
|||||||
| Yan Kuznetsov | 23 | D | $750,000 | RFA |
||||||||
| Brendan Brisson | 23 | C | $850,000 | $850,000 | $850,000 | RFA |
||||||
| Antti Tuomisto | 24 | D | $750,000 | RFA |
||||||||
| Jagger Firkus | 21 | C | $750,000 | RFA |
||||||||
| Aleksanteri Kaskimaki | 21 | C | $750,000 | RFA |
||||||||
| Gustav Lindstrom | 26 | D | $605,000 | RFA |
||||||||
| Wyatt Newpower | 27 | D | $990,000 | $990,000 | UFA |
|||||||
| Ethan Frisch | 24 | D | $800,000 | $800,000 | RFA |
|||||||
| Robert Mastrosimone | 24 | LW | $750,000 | RFA |
||||||||
| Devin Kaplan | 21 | RW | $921,667 | $921,667 | $921,667 | RFA |
||||||
| Fabian Wagner | 21 | C | $750,000 | RFA |
||||||||
| Luke Prokop | 23 | D | $750,000 | RFA |
||||||||
| Dans Locmelis | 21 | C | $750,000 | RFA |
||||||||
| Mitchell Russell | 24 | C | $750,000 | RFA |
||||||||
| Filip Zadina | 25 | W | $983,584 | RFA |
||||||||
| Taro Hirose | 29 | W | $1,017,500 | $1,017,500 | $1,017,500 | UFA |
||||||
| Dave Gust | 31 | C | $600,000 | UFA |
||||||||
| Nick Cicek | 25 | D | $650,000 | RFA |
||||||||
| Carter Savoie | 23 | LW | $750,000 | RFA |
||||||||
| Jet Greaves | 24 | G | $750,000 | RFA |
||||||||
| Joel Blomqvist | 23 | G | $650,000 | $650,000 | RFA |
|||||||
| Thomas Milic | 22 | G | $841,667 | $841,667 | $841,667 | RFA |
||||||
| Total | $29,577,998 | $14,268,332 | $6,498,333 | $1,999,999 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $58,599,500 |
| Cap Space | $36,900,500 |
| Projections | |
|---|---|
| Current Cash Balance | $162,663,275 |
| Projected Expenses | - $51,274,608 |
| Projected Revenues | $72,892,452 |
| Projected Cash Balance | $184,281,119 |
| Revenues | |
|---|---|
| Total Income To Date | $12,495,849 |
| Avg. Income per Home Game | $2,082,641 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $7,324,944 |
| Approx. Daily Expenses | $305,206 |
| Attendance | |
|---|---|
| Home Games Played | 6 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 13,780 (76.56%) |
| Arena Capacity | 18,000 |