





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mika Zibanejad | 89 | 33 | C/W | $12,500,000 | $12,500,000 | $12,500,000 | $12,500,000 | $12,500,000 | UFA |
||||
| Adam Fox | 89 | 28 | D | $4,446,000 | RFA |
||||||||
| Esa Lindell | 84 | 32 | D | $8,160,000 | $8,160,000 | $8,160,000 | $8,160,000 | $8,160,000 | UFA |
||||
| Logan Cooley | 84 | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Colton Sissons | 83 | 32 | C/W | $5,040,000 | $5,040,000 | $5,040,000 | $5,040,000 | $5,040,000 | UFA |
||||
| Vladimir Tarasenko | 83 | 34 | C/W | $4,960,000 | $4,960,000 | $4,960,000 | UFA |
||||||
| Pius Suter | 83 | 30 | C/W | $3,216,417 | $3,216,417 | $3,216,417 | UFA |
||||||
| Scott Laughton | 82 | 32 | C/W | $9,880,000 | $9,880,000 | $9,880,000 | $9,880,000 | UFA |
|||||
| Alec Martinez | 81 | 38 | D | $5,400,000 | UFA |
||||||||
| Morgan Frost | 81 | 27 | C/W | $824,000 | RFA |
||||||||
| Jan Rutta | 80 | 35 | D | $3,562,500 | $3,562,500 | $3,562,500 | $3,562,500 | UFA |
|||||
| Logan Stankoven | 80 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Matvei Michkov | 80 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Sam Carrick | 78 | 34 | C/W | $1,550,000 | $1,550,000 | UFA |
|||||||
| Jamie Drysdale | 78 | 24 | D | $2,111,400 | $2,111,400 | $2,111,400 | RFA |
||||||
| Keegan Kolesar | 77 | 29 | C/W | $1,000,000 | UFA |
||||||||
| Joel Kiviranta | 77 | 30 | C/W | $2,000,000 | UFA |
||||||||
| Uvis Balinskis | 76 | 29 | D | $1,500,000 | UFA |
||||||||
| Ivan Miroshnichenko | 74 | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Artyom Levshunov | 74 | 20 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Justin Sourdif | 71 | 24 | C/W | $925,000 | RFA |
||||||||
| Linus Ullmark | 91 | 32 | G | $5,085,000 | $5,085,000 | UFA |
|||||||
| Dustin Wolf | 85 | 25 | G | $850,500 | $850,500 | $850,500 | RFA |
||||||
| Special Salary | $3,002,000 | ||||||||||||
| Total | $80,687,817 | $61,590,817 | $52,180,817 | $39,142,500 | $25,700,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Derek Lalonde | 53 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| John Leonard | 76 | 27 | C/W | $772,500 | RFA |
||||||||
| Alexander Alexeyev | 74 | 26 | D | $849,667 | $849,667 | $849,667 | RFA |
||||||
| Nolan Allan | 73 | 23 | D | $925,000 | $925,000 | RFA |
|||||||
| Ryan Johnson | 73 | 24 | D | $925,000 | RFA |
||||||||
| Stephen Halliday | 73 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Kyle Capobianco | 72 | 28 | D | $793,000 | RFA |
||||||||
| Martin Chromiak | 71 | 23 | C/W | $925,000 | RFA |
||||||||
| Tristen Robins | 68 | 24 | C/W | $925,000 | RFA |
||||||||
| Topi Niemela | 67 | 24 | D | $925,000 | $925,000 | RFA |
|||||||
| Cross Hanas | 66 | 24 | C/W | $925,000 | RFA |
||||||||
| Luke Krys | 65 | 25 | D | $887,400 | $887,400 | RFA |
|||||||
| Justin Gill | 65 | 23 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Georgi Romanov | 75 | 26 | G | $850,000 | RFA |
||||||||
| Artur Akhtyamov | 71 | 24 | G | $950,000 | $950,000 | RFA |
|||||||
| Total | $12,527,567 | $6,412,067 | $1,799,667 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $80,687,817 |
| Cap Space | $7,312,183 |
| Projections | |
|---|---|
| Current Cash Balance | $8,732,294 |
| Projected Expenses | - $68,784,380 |
| Projected Revenues | $79,279,920 |
| Projected Cash Balance | $19,227,834 |
| Revenues | |
|---|---|
| Total Income To Date | $11,011,100 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $9,031,086 |
| Approx. Daily Expenses | $404,614 |
| Attendance | |
|---|---|
| Home Games Played | 5 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |