





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mikko Rantanen | 92 | 29 | C/W | $9,412,500 | $9,412,500 | $9,412,500 | $9,412,500 | $9,412,500 | UFA |
||||
| Sebastian Aho | 90 | 28 | C/W | $9,140,000 | RFA |
||||||||
| Jesper Bratt | 90 | 27 | C/W | $2,549,250 | RFA |
||||||||
| Elias Pettersson | 89 | 27 | C/W | $6,884,000 | $6,884,000 | RFA |
|||||||
| Rickard Rakell | 86 | 33 | C/W | $7,101,001 | $7,101,001 | UFA |
|||||||
| Thomas Harley | 85 | 24 | D | $3,744,000 | $3,744,000 | $3,744,000 | $3,744,000 | $3,744,000 | RFA |
||||
| Oliver Bjorkstrand | 84 | 31 | C/W | $5,491,800 | $5,491,800 | $5,491,800 | UFA |
||||||
| Jackson LaCombe | 84 | 25 | D | $925,000 | RFA |
||||||||
| Nic Dowd | 83 | 36 | C/W | $3,591,000 | $3,591,000 | UFA |
|||||||
| Yegor Sharangovich | 83 | 28 | C/W | $2,060,000 | $2,060,000 | $2,060,000 | UFA |
||||||
| Jake McCabe | 82 | 32 | D | $4,150,000 | UFA |
||||||||
| Brandon Tanev | 82 | 34 | C/W | $5,225,000 | UFA |
||||||||
| Alex Vlasic | 82 | 25 | D | $4,264,200 | $4,264,200 | $4,264,200 | RFA |
||||||
| Mathieu Joseph | 81 | 29 | C/W | $3,750,000 | $3,750,000 | UFA |
|||||||
| Teddy Blueger | 81 | 31 | C/W | $2,277,000 | $2,277,000 | UFA |
|||||||
| John Marino | 81 | 29 | D | $4,560,000 | $4,560,000 | $4,560,000 | $4,560,000 | UFA |
|||||
| Mikey Anderson | 81 | 27 | D | $927,000 | RFA |
||||||||
| Bobby McMann | 80 | 30 | C/W | $1,514,000 | $1,514,000 | UFA |
|||||||
| Alexandre Texier | 80 | 26 | C/W | $1,586,000 | $1,586,000 | RFA |
|||||||
| Logan Thompson | 91 | 29 | G | $2,053,600 | $2,053,600 | $2,053,600 | $2,053,600 | UFA |
|||||
| Lukas Dostal | 87 | 26 | G | $845,000 | $845,000 | $845,000 | RFA |
||||||
| Special Salary | |||||||||||||
| Total | $82,050,351 | $59,134,101 | $32,431,100 | $19,770,100 | $13,156,500 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ryan Warsofsky | 37 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Noah Gregor | 76 | 27 | C/W | $978,500 | RFA |
||||||||
| Egor Zamula | 76 | 26 | D | $806,000 | $806,000 | $806,000 | RFA |
||||||
| Marat Khusnutdinov | 75 | 23 | C/W | $925,000 | RFA |
||||||||
| Scott Morrow | 75 | 23 | D | $950,000 | $950,000 | RFA |
|||||||
| Sean Farrell | 72 | 24 | C/W | $925,000 | RFA |
||||||||
| Elias D. Pettersson | 70 | 22 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Elliot Desnoyers | 68 | 24 | C/W | $925,000 | RFA |
||||||||
| Topias Vilen | 68 | 23 | D | $925,000 | $925,000 | RFA |
|||||||
| Zach Dean | 68 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Zayde Wisdom | 67 | 23 | C/W | $925,000 | RFA |
||||||||
| Gleb Trikozov | 66 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Ethan Edwards | 63 | 24 | D | $950,000 | $950,000 | RFA |
|||||||
| Josh Davies | 61 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Devon Levi | 79 | 24 | G | $925,000 | RFA |
||||||||
| Carl Lindbom | 74 | 23 | G | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Vadim Zherenko | 73 | 25 | G | $925,000 | RFA |
||||||||
| Total | $14,884,500 | $8,356,000 | $4,606,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $82,050,351 |
| Cap Space | $5,949,649 |
| Projections | |
|---|---|
| Current Cash Balance | $52,239,362 |
| Projected Expenses | - $72,648,820 |
| Projected Revenues | $79,279,920 |
| Projected Cash Balance | $58,870,462 |
| Revenues | |
|---|---|
| Total Income To Date | $11,011,100 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $9,401,612 |
| Approx. Daily Expenses | $427,346 |
| Attendance | |
|---|---|
| Home Games Played | 5 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |