





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Lucas Raymond | 23 | C | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | RFA |
|||||
| Shea Theodore | 29 | D | $6,240,000 | $6,240,000 | UFA |
|||||||
| Valeri Nichushkin | 30 | W | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
| Wyatt Johnston | 22 | C | $850,000 | RFA |
||||||||
| Mikael Granlund | 33 | C/W | $9,250,000 | UFA |
||||||||
| Noah Dobson | 25 | D | $3,000,000 | $3,000,000 | RFA |
|||||||
| Simon Holmstrom | 24 | RW | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
|||||
| Joshua Norris | 26 | C | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
| Brayden McNabb | 34 | D | $14,100,000 | $14,100,000 | $14,100,000 | $14,100,000 | UFA |
|||||
| Brett Kulak | 31 | D | $2,300,000 | $2,300,000 | $2,300,000 | $2,300,000 | UFA |
|||||
| Filip Chytil | 25 | C | $2,000,000 | $2,000,000 | RFA |
|||||||
| Marcus Pettersson | 29 | D | $873,584 | UFA |
||||||||
| Ryan Poehling | 26 | C | $1,063,750 | RFA |
||||||||
| Ilya Lyubushkin | 31 | D | $3,500,000 | $3,500,000 | UFA |
|||||||
| Jesperi Kotkaniemi | 25 | C | $2,000,000 | RFA |
||||||||
| Logan Stankoven | 22 | C | $850,000 | $850,000 | RFA |
|||||||
| Emil Heineman | 23 | LW | $897,500 | $897,500 | $897,500 | RFA |
||||||
| Trevor Lewis | 38 | C/RW | $11,000,000 | UFA |
||||||||
| Dakota Joshua | 29 | C | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | UFA |
|||||
| Jimmy Vesey | 32 | LW | $2,502,500 | UFA |
||||||||
| Tomas Nosek | 32 | LW | $3,100,000 | $3,100,000 | UFA |
|||||||
| Ilya Sorokin | 29 | G | $2,400,000 | UFA |
||||||||
| Cam Talbot | 38 | G | $3,000,000 | $3,000,000 | UFA |
|||||||
| Special Salary | ||||||||||||
| Total | $83,027,334 | $53,087,500 | $31,397,500 | $25,500,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Barry Trotz | 61 | HC | $5,000,000 | $5,000,000 |
| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Boris Katchouk | 27 | LW | $687,500 | $687,500 | UFA |
|||||||
| Curtis Lazar | 30 | C/RW | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
| Kieffer Bellows | 27 | LW | $665,500 | $665,500 | UFA |
|||||||
| Ben Meyers | 26 | C | $650,000 | RFA |
||||||||
| Walker Duehr | 27 | RW | $650,000 | $650,000 | UFA |
|||||||
| Pat Maroon | 37 | LW | $990,000 | UFA |
||||||||
| Oliver Wahlstrom | 25 | W | $605,000 | RFA |
||||||||
| Ivan Ivan | 22 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
| Jan Mysak | 23 | C/LW | $930,591 | $930,591 | $930,591 | RFA |
||||||
| Jan Jenik | 24 | C | $962,500 | $962,500 | $962,500 | RFA |
||||||
| Matthew Robertson | 24 | D | $1,017,500 | $1,017,500 | $1,017,500 | $1,017,500 | RFA |
|||||
| Sean Farrell | 23 | C | $750,000 | RFA |
||||||||
| Alex Alexeyev | 25 | D | $1,072,500 | $1,072,500 | $1,072,500 | RFA |
||||||
| Hunter Haight | 21 | C | $750,000 | RFA |
||||||||
| Ben King | 23 | C | $750,000 | RFA |
||||||||
| Dylan Peterson | 23 | C | $750,000 | RFA |
||||||||
| Jakub Brabenec | 21 | C | $750,000 | RFA |
||||||||
| 5ebastian Aho | 29 | D | $650,000 | UFA |
||||||||
| Hardy Haman Aktell | 27 | D | $650,000 | $650,000 | UFA |
|||||||
| Maximus Wanner | 22 | D | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | RFA |
|||||
| Ole Julian Bjorgvik-Holm | 23 | D | $850,000 | $850,000 | $850,000 | RFA |
||||||
| Matthew Seminoff | 21 | C | $750,000 | RFA |
||||||||
| Lucas Edmonds | 24 | RW | $750,000 | RFA |
||||||||
| Lukas Cormier | 23 | D | $650,000 | $650,000 | RFA |
|||||||
| Joni Jurmo | 23 | D | $750,000 | RFA |
||||||||
| Zac Funk | 22 | LW | $850,000 | $850,000 | $850,000 | RFA |
||||||
| Arnaud Durandeau | 26 | LW | $605,000 | RFA |
||||||||
| Robin Salo | 26 | D | $1,017,500 | RFA |
||||||||
| Jakub Dobes | 24 | G | $925,000 | $925,000 | RFA |
|||||||
| Samuel Hlavaj | 24 | G | $875,000 | $875,000 | RFA |
|||||||
| Jakub Skarek | 25 | G | $665,500 | $665,500 | $665,500 | RFA |
||||||
| Olof Lindbom | 24 | G | $650,000 | $650,000 | RFA |
|||||||
| Total | $27,269,089 | $16,751,589 | $10,998,589 | $5,017,498 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $83,027,334 |
| Cap Space | $12,472,666 |
| Projections | |
|---|---|
| Current Cash Balance | $182,496,786 |
| Projected Expenses | - $74,378,648 |
| Projected Revenues | $72,272,966 |
| Projected Cash Balance | $180,391,104 |
| Revenues | |
|---|---|
| Total Income To Date | $10,037,912 |
| Avg. Income per Home Game | $2,007,582 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $8,664,253 |
| Approx. Daily Expenses | $432,434 |
| Attendance | |
|---|---|
| Home Games Played | 5 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 14,719 (81.77%) |
| Arena Capacity | 18,000 |