





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jacob Trouba | 82 | 32 | D | $7,768,333 | $7,768,333 | $7,768,333 | $7,768,333 | UFA |
|||||
| Nino Niederreiter | 82 | 33 | C/W | $5,400,000 | UFA |
||||||||
| Reilly Smith | 82 | 35 | C/W | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 | UFA |
||||
| Lawson Crouse | 82 | 29 | C/W | $4,450,500 | $4,450,500 | $4,450,500 | $4,450,500 | UFA |
|||||
| Marcus Pettersson | 82 | 30 | D | $7,750,000 | $7,750,000 | $7,750,000 | $7,750,000 | $7,750,000 | UFA |
||||
| Brian Dumoulin | 80 | 34 | D | $7,000,000 | UFA |
||||||||
| Nick Jensen | 80 | 35 | D | $4,715,000 | $4,715,000 | UFA |
|||||||
| Mark Jankowski | 80 | 31 | C/W | $1,622,673 | $1,622,673 | UFA |
|||||||
| Robby Fabbri | 80 | 30 | C/W | $4,068,000 | $4,068,000 | $4,068,000 | $4,068,000 | UFA |
|||||
| Oskar Sundqvist | 79 | 32 | C/W | $2,190,000 | $2,190,000 | UFA |
|||||||
| Ilya Lyubushkin | 78 | 32 | D | $1,560,000 | $1,560,000 | $1,560,000 | UFA |
||||||
| Will Borgen | 78 | 29 | D | $3,700,000 | $3,700,000 | $3,700,000 | $3,700,000 | $3,700,000 | UFA |
||||
| Maxim Tsyplakov | 77 | 27 | C/W | $950,000 | RFA |
||||||||
| Ty Dellandrea | 75 | 25 | C/W | $834,300 | $834,300 | $834,300 | RFA |
||||||
| Samuel Helenius | 73 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Jan Mysak | 71 | 24 | C/W | $2,350,000 | RFA |
||||||||
| Samu Tuomaala | 71 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Eduard Sale | 71 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Domenick Fensore | 70 | 24 | D | $1,833,333 | RFA |
||||||||
| Jake Allen | 86 | 35 | G | $5,280,000 | $5,280,000 | $5,280,000 | $5,280,000 | $5,280,000 | UFA |
||||
| Tristan Jarry | 85 | 31 | G | $3,559,500 | $3,559,500 | $3,559,500 | UFA |
||||||
| Special Salary | $2,234,938 | $980,000 | |||||||||||
| Total | $74,866,577 | $55,098,306 | $44,720,633 | $37,816,833 | $21,530,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Lane Lambert | 61 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Daniil Miromanov | 77 | 28 | D | $750,000 | RFA |
||||||||
| Dylan Duke | 69 | 23 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Felix Unger Sorum | 66 | 20 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Jakub Stancl | 66 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Artem Grushnikov | 65 | 23 | D | $925,000 | $925,000 | RFA |
|||||||
| Aleksi Heimosalmi | 65 | 23 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Dylan Garand | 75 | 24 | G | $925,000 | RFA |
||||||||
| Talyn Boyko | 70 | 23 | G | $950,000 | $950,000 | RFA |
|||||||
| Vyacheslav Peksa | 62 | 23 | G | $950,000 | $950,000 | RFA |
|||||||
| Total | $8,300,000 | $6,625,000 | $3,800,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $74,866,577 |
| Cap Space | $13,133,423 |
| Projections | |
|---|---|
| Current Cash Balance | $60,989,236 |
| Projected Expenses | - $64,309,300 |
| Projected Revenues | $74,875,480 |
| Projected Cash Balance | $71,555,416 |
| Revenues | |
|---|---|
| Total Income To Date | $15,415,540 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $8,122,497 |
| Approx. Daily Expenses | $378,290 |
| Attendance | |
|---|---|
| Home Games Played | 7 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |