| Player Name | OV | Age | Pos | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mikko Rantanen | 90 | 29 | C/W | $9,412,500 | $9,412,500 | $9,412,500 | $9,412,500 | UFA |
|||||
| Sebastian Aho | 89 | 28 | C/W | $9,915,900 | $9,915,900 | $9,915,900 | $9,915,900 | $9,915,900 | UFA |
||||
| Jesper Bratt | 89 | 27 | C/W | $7,390,000 | RFA |
||||||||
| Roope Hintz | 88 | 29 | C/W | $9,000,000 | $9,000,000 | $9,000,000 | UFA |
||||||
| Rickard Rakell | 87 | 33 | C/W | $7,101,001 | UFA |
||||||||
| Jackson LaCombe | 87 | 25 | D | $8,424,000 | $8,424,000 | $8,424,000 | RFA |
||||||
| Thomas Harley | 85 | 24 | D | $3,744,000 | $3,744,000 | $3,744,000 | $3,744,000 | RFA |
|||||
| Jake McCabe | 83 | 32 | D | UFA |
|||||||||
| Nic Dowd | 82 | 36 | C/W | $3,591,000 | UFA |
||||||||
| Mikey Anderson | 82 | 27 | D | $4,269,550 | $4,269,550 | $4,269,550 | $4,269,550 | $4,269,550 | UFA |
||||
| Bobby McMann | 82 | 30 | C/W | $1,514,000 | UFA |
||||||||
| Alex Vlasic | 82 | 25 | D | $4,264,200 | $4,264,200 | RFA |
|||||||
| Teddy Blueger | 81 | 31 | C/W | $2,277,000 | UFA |
||||||||
| Yegor Sharangovich | 80 | 28 | C/W | $2,060,000 | $2,060,000 | UFA |
|||||||
| John Marino | 80 | 29 | D | $4,560,000 | $4,560,000 | $4,560,000 | UFA |
||||||
| Brandon Tanev | 79 | 34 | C/W | UFA |
|||||||||
| Mathieu Joseph | 78 | 29 | C/W | $3,750,000 | UFA |
||||||||
| Egor Zamula | 74 | 26 | D | $806,000 | $806,000 | RFA |
|||||||
| Logan Thompson | 91 | 29 | G | $2,053,600 | $2,053,600 | $2,053,600 | UFA |
||||||
| Lukas Dostal | 88 | 26 | G | $845,000 | $845,000 | RFA |
|||||||
| Special Salary | |||||||||||||
| Total | $84,977,751 | $59,354,750 | $51,379,550 | $27,341,950 | $14,185,450 |
| Coach Name | Age | Pos | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ryan Warsofsky | 38 | HC | $0 | $0 | $0 |
| Player Name | OV | Age | Pos | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jimmy Snuggerud | 80 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Marat Khusnutdinov | 78 | 23 | C/W | $952,750 | $952,750 | $952,750 | $952,750 | RFA |
|||||
| Scott Morrow | 74 | 23 | D | $950,000 | RFA |
||||||||
| Sean Farrell | 72 | 24 | C/W | $798,250 | $798,250 | $798,250 | RFA |
||||||
| Elias D. Pettersson | 72 | 22 | D | $950,000 | $950,000 | RFA |
|||||||
| David Edstrom | 70 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Topias Vilen | 69 | 23 | D | $925,000 | RFA |
||||||||
| Quentin Musty | 68 | 20 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Zach Dean | 67 | 23 | C/W | $925,000 | RFA |
||||||||
| Finn Harding | 67 | 21 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Gleb Trikozov | 66 | 21 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Hunter St. Martin | 66 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Ethan Edwards | 64 | 24 | D | $950,000 | RFA |
||||||||
| Josh Davies | 62 | 22 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Devon Levi | 77 | 24 | G | $836,875 | $836,875 | $836,875 | RFA |
||||||
| Carl Lindbom | 76 | 23 | G | $950,000 | $950,000 | RFA |
|||||||
| Vadim Zherenko | 74 | 25 | G | $806,000 | $806,000 | $806,000 | RFA |
||||||
| Total | $15,693,875 | $11,943,875 | $8,143,875 | $952,750 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $84,977,751 |
| Cap Space | $3,022,249 |
| Projections | |
|---|---|
| Current Cash Balance | $60,507,290 |
| Projected Expenses | - $ |
| Projected Revenues | $ |
| Projected Cash Balance | $60,507,290 |
| Revenues | |
|---|---|
| Total Income To Date | $ |
| Avg. Income per Home Game | Not Enough Data |
| Expenses | |
|---|---|
| Expenses Paid To Date | $ |
| Approx. Daily Expenses | $ |
| Attendance | |
|---|---|
| Home Games Played | 0 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | (0.00%) |
| Arena Capacity | 18,000 |