





| 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 | $9,915,900 | $9,915,900 | $9,915,900 | $9,915,900 | $9,915,900 | UFA |
|||
| Jesper Bratt | 90 | 27 | C/W | $2,549,250 | $7,390,000 | 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 | $8,424,000 | $8,424,000 | $8,424,000 | 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 | $4,269,550 | $4,269,550 | $4,269,550 | $4,269,550 | $4,269,550 | UFA |
|||
| Bobby McMann | 80 | 30 | C/W | $1,514,000 | $1,514,000 | UFA |
|||||||
| 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 | $80,464,351 | $87,547,551 | $55,040,550 | $42,379,550 | $27,341,950 | $14,185,450 |
| 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 | $952,750 | $952,750 | $952,750 | $952,750 | RFA |
||||
| Scott Morrow | 75 | 23 | D | $950,000 | $950,000 | RFA |
|||||||
| Sean Farrell | 72 | 24 | C/W | $925,000 | $798,250 | $798,250 | $798,250 | 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 | $836,875 | $836,875 | $836,875 | RFA |
|||||
| Carl Lindbom | 74 | 23 | G | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Vadim Zherenko | 73 | 25 | G | $925,000 | $806,000 | $806,000 | $806,000 | RFA |
|||||
| Total | $14,884,500 | $11,749,875 | $7,999,875 | $3,393,875 | $952,750 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $80,464,351 |
| Cap Space | $7,535,649 |
| Projections | |
|---|---|
| Current Cash Balance | $55,615,470 |
| Projected Expenses | - $29,335,950 |
| Projected Revenues | $24,046,315 |
| Projected Cash Balance | $50,325,835 |
| Revenues | |
|---|---|
| Total Income To Date | $65,580,860 |
| Avg. Income per Home Game | $2,186,028 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $52,108,264 |
| Approx. Daily Expenses | $419,085 |
| Attendance | |
|---|---|
| Home Games Played | 30 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |