





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| James van Riemsdyk | 81 | 37 | C/W | $5,500,000 | $5,500,000 | UFA |
|||||||
| Andrew Mangiapane | 80 | 30 | C/W | $5,950,800 | $5,950,800 | UFA |
|||||||
| Victor Olofsson | 79 | 30 | C/W | $5,500,000 | UFA |
||||||||
| Marco Kasper | 79 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| John Klingberg | 78 | 33 | D | $1,500,000 | $1,500,000 | UFA |
|||||||
| Trevor van Riemsdyk | 78 | 34 | D | $3,820,000 | $3,820,000 | $3,820,000 | $3,820,000 | $3,820,000 | UFA |
||||
| Andreas Athanasiou | 77 | 31 | C/W | $3,420,000 | UFA |
||||||||
| Tomas Nosek | 77 | 33 | C/W | $1,500,000 | $1,500,000 | UFA |
|||||||
| Jonny Brodzinski | 77 | 33 | C/W | $3,150,000 | $3,150,000 | UFA |
|||||||
| Adam Gaudette | 77 | 29 | C/W | $2,280,000 | $2,280,000 | $2,280,000 | UFA |
||||||
| Troy Stecher | 76 | 32 | D | $4,500,000 | $4,500,000 | UFA |
|||||||
| Fedor Svechkov | 76 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Collin Graf | 76 | 23 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Nils Aman | 75 | 26 | C/W | $858,000 | $858,000 | $858,000 | RFA |
||||||
| Josh Mahura | 74 | 28 | D | $780,000 | $1,025,475 | $1,025,475 | $1,025,475 | $1,025,475 | $1,025,475 | UFA |
|||
| Kaedan Korczak | 74 | 25 | D | $5,793,333 | $5,793,333 | $5,793,333 | $5,793,333 | RFA |
|||||
| Max Jones | 74 | 28 | C/W | $1,017,000 | $1,017,000 | $1,017,000 | UFA |
||||||
| Ethan Del Mastro | 74 | 23 | D | $925,000 | $925,000 | RFA |
|||||||
| Pavol Regenda | 72 | 26 | C/W | $1,400,000 | $806,000 | $806,000 | RFA |
||||||
| Spencer Knight | 81 | 25 | G | $4,090,500 | $5,460,000 | $5,460,000 | $5,460,000 | RFA |
|||||
| Ville Husso | 79 | 31 | G | $1,680,000 | $1,680,000 | $1,680,000 | UFA |
||||||
| Special Salary | $10,432,375 | ||||||||||||
| Total | $78,437,008 | $48,590,608 | $23,689,808 | $16,098,808 | $4,845,475 | $1,025,475 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Spencer Carbery | 44 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Travis Dermott | 76 | 29 | D | $2,265,000 | $2,265,000 | $2,265,000 | UFA |
||||||
| Vladislav Kolyachonok | 74 | 25 | D | $923,500 | $923,500 | RFA |
|||||||
| Adam Wilsby | 74 | 25 | D | $806,000 | $806,000 | $806,000 | $806,000 | RFA |
|||||
| Brian Halonen | 72 | 27 | C/W | $1,400,000 | $875,750 | $875,750 | $875,750 | UFA |
|||||
| Ryan Suzuki | 72 | 25 | C/W | $1,400,000 | RFA |
||||||||
| Arshdeep Bains | 72 | 25 | C/W | $925,000 | $798,250 | $798,250 | RFA |
||||||
| Justin Sourdif | 71 | 24 | C/W | $925,000 | $772,200 | $772,200 | $772,200 | $772,200 | RFA |
||||
| Tyson Kozak | 71 | 23 | C/W | $1,400,000 | $757,500 | $757,500 | RFA |
||||||
| Filip Mesar | 68 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Emmitt Finnie | 65 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Philipp Grubauer | 82 | 34 | G | $9,250,000 | UFA |
||||||||
| Cal Petersen | 75 | 31 | G | $750,000 | UFA |
||||||||
| Ryan Fanti | 72 | 26 | G | $1,400,000 | $883,500 | $883,500 | $883,500 | $883,500 | $883,500 | UFA |
|||
| Total | $23,344,500 | $9,981,700 | $9,058,200 | $3,337,450 | $1,655,700 | $883,500 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $78,437,008 |
| Cap Space | $9,562,992 |
| Projections | |
|---|---|
| Current Cash Balance | $27,140,825 |
| Projected Expenses | - $26,918,516 |
| Projected Revenues | $27,963,216 |
| Projected Cash Balance | $28,185,525 |
| Revenues | |
|---|---|
| Total Income To Date | $53,929,060 |
| Avg. Income per Home Game | $1,997,372 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $41,015,250 |
| Approx. Daily Expenses | $354,191 |
| Attendance | |
|---|---|
| Home Games Played | 27 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |