





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Artemi Panarin | 93 | 34 | C/W | $13,500,000 | $13,500,000 | $13,500,000 | $13,500,000 | UFA |
|||||
| Robert Thomas | 89 | 26 | C/W | $2,884,000 | $2,884,000 | RFA |
|||||||
| Kevin Fiala | 87 | 29 | C/W | $8,008,875 | $8,008,875 | $8,008,875 | $8,008,875 | $8,008,875 | UFA |
||||
| Mats Zuccarello | 86 | 38 | C/W | $6,650,000 | $6,650,000 | UFA |
|||||||
| Quinton Byfield | 85 | 23 | C/W | $5,793,750 | $5,793,750 | $5,793,750 | $5,793,750 | $5,793,750 | RFA |
||||
| Dylan Guenther | 85 | 23 | C/W | $925,000 | RFA |
||||||||
| Jordan Eberle | 84 | 36 | C/W | $5,300,000 | $5,300,000 | UFA |
|||||||
| Aliaksei Protas | 84 | 25 | C/W | $3,159,000 | $3,159,000 | $3,159,000 | $3,159,000 | RFA |
|||||
| Cody Ceci | 82 | 32 | D | $5,000,000 | $5,000,000 | UFA |
|||||||
| Jack Quinn | 82 | 24 | C/W | $925,000 | RFA |
||||||||
| Shane Wright | 81 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Simon Edvinsson | 80 | 23 | D | $925,000 | $925,000 | RFA |
|||||||
| Olen Zellweger | 79 | 22 | D | $925,000 | $925,000 | RFA |
|||||||
| Henri Jokiharju | 77 | 27 | D | $2,600,000 | $2,600,000 | RFA |
|||||||
| Juuso Parssinen | 77 | 25 | C/W | $925,000 | RFA |
||||||||
| Vasily Podkolzin | 76 | 25 | C/W | $5,700,000 | $5,700,000 | RFA |
|||||||
| Samuel Bolduc | 73 | 25 | D | $824,000 | $824,000 | $824,000 | RFA |
||||||
| Albert Johansson | 73 | 25 | D | $925,000 | RFA |
||||||||
| Thatcher Demko | 90 | 30 | G | $5,175,000 | $5,175,000 | $5,175,000 | UFA |
||||||
| Jonathan Quick | 87 | 40 | G | $4,200,000 | UFA |
||||||||
| Special Salary | |||||||||||||
| Total | $75,294,625 | $67,394,625 | $37,410,625 | $30,461,625 | $13,802,625 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| John Tortorella | 66 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sam Colangelo | 78 | 24 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Samuel Fagemo | 75 | 26 | C/W | $806,000 | $806,000 | $806,000 | RFA |
||||||
| Reid Schaefer | 73 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Matt Savoie | 72 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Noah Ostlund | 72 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Antti Tuomisto | 70 | 25 | D | $925,000 | RFA |
||||||||
| Xavier Bourgault | 69 | 23 | C/W | $925,000 | RFA |
||||||||
| Xavier Simoneau | 69 | 25 | C/W | $925,000 | RFA |
||||||||
| Bogdan Trineyev | 69 | 24 | C/W | $925,000 | RFA |
||||||||
| Donovan Sebrango | 68 | 24 | D | $925,000 | RFA |
||||||||
| Nikolai Knyzhov | 68 | 28 | D | $884,000 | RFA |
||||||||
| Luke Tuch | 68 | 24 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Gavin Hayes | 67 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Robert Mastrosimone | 66 | 25 | C/W | $925,000 | RFA |
||||||||
| Nico Myatovic | 66 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Marshall Warren | 65 | 25 | D | $950,000 | $950,000 | RFA |
|||||||
| Olivier Rodrigue | 75 | 25 | G | $806,000 | $806,000 | $806,000 | $806,000 | RFA |
|||||
| Calle Clang | 73 | 24 | G | $925,000 | RFA |
||||||||
| Aleksei Kolosov | 73 | 24 | G | $925,000 | $925,000 | RFA |
|||||||
| Total | $17,496,000 | $10,137,000 | $6,362,000 | $806,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $75,294,625 |
| Cap Space | $12,705,375 |
| Projections | |
|---|---|
| Current Cash Balance | $28,986,825 |
| Projected Expenses | - $66,667,200 |
| Projected Revenues | $77,077,700 |
| Projected Cash Balance | $39,397,325 |
| Revenues | |
|---|---|
| Total Income To Date | $13,213,320 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $8,635,362 |
| Approx. Daily Expenses | $392,160 |
| Attendance | |
|---|---|
| Home Games Played | 6 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |