





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Shane Pinto | 85 | 25 | C/W | $750,000 | $750,000 | $750,000 | $750,000 | RFA |
|||||
| Anthony Mantha | 83 | 31 | C/W | $3,160,000 | $3,160,000 | $3,160,000 | UFA |
||||||
| Jordan Martinook | 82 | 33 | C/W | $2,968,000 | $2,968,000 | UFA |
|||||||
| Marcus Foligno | 82 | 34 | C/W | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA |
|||||
| Chris Tanev | 82 | 36 | D | $6,000,000 | $6,000,000 | UFA |
|||||||
| Ilya Mikheyev | 81 | 31 | C/W | $5,367,500 | $5,367,500 | $5,367,500 | UFA |
||||||
| Andre Burakovsky | 80 | 31 | C/W | $5,435,000 | $5,435,000 | UFA |
|||||||
| Connor Murphy | 80 | 33 | D | $3,915,450 | UFA |
||||||||
| TJ Brodie | 79 | 36 | D | $3,780,000 | $3,780,000 | UFA |
|||||||
| Nico Sturm | 78 | 31 | C/W | $2,113,333 | UFA |
||||||||
| Cam Atkinson | 78 | 37 | C/W | $5,875,000 | UFA |
||||||||
| Olle Lycksell | 75 | 26 | C/W | $1,377,000 | RFA |
||||||||
| Tyler Kleven | 75 | 24 | D | $925,000 | $925,000 | RFA |
|||||||
| Tanner Jeannot | 74 | 29 | C/W | $1,588,000 | $1,588,000 | $1,588,000 | $1,588,000 | $1,588,000 | $1,588,000 | UFA |
|||
| Bradly Nadeau | 74 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Liam Ohgren | 74 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Nikolas Matinpalo | 73 | 27 | D | $1,500,000 | $1,500,000 | $1,500,000 | UFA |
||||||
| Isaiah George | 73 | 22 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Nikita Prishchepov | 68 | 22 | C/W | $1,600,000 | RFA |
||||||||
| Eric Comrie | 79 | 30 | G | $7,000,000 | UFA |
||||||||
| Kaapo Kahkonen | 79 | 29 | G | $2,900,000 | $2,900,000 | $2,900,000 | $2,900,000 | UFA |
|||||
| Special Salary | $8,983,875 | $6,060,000 | |||||||||||
| Total | $72,088,158 | $41,223,500 | $22,115,500 | $9,238,000 | $1,588,000 | $1,588,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Luke Richardson | 56 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Andreas Englund | 73 | 30 | D | $872,955 | $872,955 | UFA |
|||||||
| Brendan Brisson | 73 | 24 | C/W | $925,000 | RFA |
||||||||
| Zack Ostapchuk | 73 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Nikita Grebenkin | 71 | 23 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Otto Stenberg | 71 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Frederic Brunet | 70 | 22 | D | $925,000 | $925,000 | RFA |
|||||||
| Corson Ceulemans | 66 | 23 | D | $925,000 | RFA |
||||||||
| Jorian Donovan | 64 | 22 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Akira Schmid | 78 | 26 | G | $803,250 | RFA |
||||||||
| Total | $8,226,205 | $5,572,955 | $2,850,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $72,088,158 |
| Cap Space | $15,911,842 |
| Projections | |
|---|---|
| Current Cash Balance | $26,655,257 |
| Projected Expenses | - $55,873,560 |
| Projected Revenues | $77,077,700 |
| Projected Cash Balance | $47,859,397 |
| Revenues | |
|---|---|
| Total Income To Date | $13,213,320 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $7,194,233 |
| Approx. Daily Expenses | $328,668 |
| Attendance | |
|---|---|
| Home Games Played | 6 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |