





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mikko Rantanen | 28 | W | $12,025,000 | $12,025,000 | $12,025,000 | UFA |
||||||
| Tim Stutzle | 23 | C/LW | $3,000,000 | $3,000,000 | $3,000,000 | RFA |
||||||
| Miro Heiskanen | 26 | D | $6,000,000 | $6,000,000 | RFA |
|||||||
| Jj Peterka | 23 | W | $650,000 | RFA |
||||||||
| Artturi Lehkonen | 30 | LW | $2,760,000 | UFA |
||||||||
| Brandon Montour | 31 | D | $4,065,000 | $4,065,000 | UFA |
|||||||
| Owen Power | 22 | D | $3,000,000 | $3,000,000 | RFA |
|||||||
| Christian Dvorak | 29 | C/LW | $5,117,500 | UFA |
||||||||
| Kaapo Kakko | 24 | RW | $2,300,000 | $2,300,000 | $2,300,000 | $2,300,000 | RFA |
|||||
| Kevin Stenlund | 28 | C/RW | $950,583 | $950,583 | $950,583 | UFA |
||||||
| Samuel Girard | 27 | D | $3,000,000 | $3,000,000 | UFA |
|||||||
| Michael Kesselring | 25 | D | $1,017,500 | $1,017,500 | $1,017,500 | RFA |
||||||
| Jack McBain | 25 | C/LW | $2,000,000 | $2,000,000 | RFA |
|||||||
| Zach Bogosian | 35 | D | $2,300,000 | UFA |
||||||||
| Eetu Luostarinen | 26 | C/LW | $2,300,000 | $2,300,000 | $2,300,000 | UFA |
||||||
| Henri Jokiharju | 26 | D | $2,000,000 | $2,000,000 | RFA |
|||||||
| Michael Carcone | 29 | LW | $931,700 | $931,700 | $931,700 | UFA |
||||||
| Michael McCarron | 30 | C | $847,000 | UFA |
||||||||
| Mavrik Bourque | 23 | C/RW | $850,000 | RFA |
||||||||
| Oliver Moore | 20 | C | $941,667 | $941,667 | $941,667 | RFA |
||||||
| Joey Daccord | 28 | G | $5,000,000 | $5,000,000 | UFA |
|||||||
| Juuse Saros | 30 | G | $5,000,000 | $5,000,000 | $5,000,000 | UFA |
||||||
| Special Salary | ||||||||||||
| Total | $66,055,950 | $53,531,450 | $28,466,450 | $2,300,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Troy Mann | 49 | HC | $1,000,000 | $1,000,000 | $1,000,000 |
| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Kaedan Korczak | 24 | D | $715,000 | $715,000 | $715,000 | $715,000 | RFA |
|||||
| Seth Griffith | 32 | RW | $750,000 | UFA |
||||||||
| Beck Malenstyn | 27 | RW | $605,000 | $605,000 | UFA |
|||||||
| Andreas Englund | 29 | D | $605,000 | $605,000 | UFA |
|||||||
| Jacob Bernard-Docker | 25 | D | $1,072,500 | $1,072,500 | RFA |
|||||||
| Matthew Phillips | 27 | C/RW | $605,000 | RFA |
||||||||
| Mikael Pyyhtia | 23 | LW | $650,000 | RFA |
||||||||
| Liam Ohgren | 21 | LW | $850,000 | $850,000 | RFA |
|||||||
| Christian Wolanin | 30 | D | $605,000 | UFA |
||||||||
| Francesco Pinelli | 22 | C | $650,000 | $650,000 | RFA |
|||||||
| Jujhar Khaira | 30 | LW | $900,000 | UFA |
||||||||
| Jonathan Gruden | 25 | LW | $867,167 | $867,167 | $867,167 | RFA |
||||||
| Callahan Burke | 28 | C | $605,000 | $605,000 | $605,000 | UFA |
||||||
| Samu Tuomaala | 22 | RW | $1,017,500 | $1,017,500 | $1,017,500 | RFA |
||||||
| Leo Loof | 23 | D | $650,000 | $650,000 | RFA |
|||||||
| Roni Hirvonen | 23 | C | $650,000 | $650,000 | RFA |
|||||||
| Carsen Twarynski | 27 | LW | $852,500 | $852,500 | $852,500 | UFA |
||||||
| Eemil Viro | 23 | D | $650,000 | RFA |
||||||||
| Cameron Butler | 23 | RW | $858,333 | $858,333 | RFA |
|||||||
| Kyle McDonald | 23 | RW | $950,000 | $950,000 | RFA |
|||||||
| Otto Stenberg | 20 | C | $750,000 | $750,000 | $750,000 | RFA |
||||||
| Roby Jarventie | 22 | C/LW | $650,000 | RFA |
||||||||
| Jaxsen Wiebe | 23 | RW | $852,500 | $852,500 | RFA |
|||||||
| Francesco Arcuri | 22 | C | $650,000 | $650,000 | RFA |
|||||||
| Koehn Ziemmer | 20 | C | $750,000 | $750,000 | $750,000 | RFA |
||||||
| Alex Ciernik | 20 | C | $750,000 | $750,000 | $750,000 | RFA |
||||||
| Nathan Todd | 29 | C | $732,050 | UFA |
||||||||
| Lassi Thomson | 24 | D | $949,667 | $949,667 | $949,667 | $949,667 | RFA |
|||||
| Vasili Ponomaryov | 23 | C | $750,000 | RFA |
||||||||
| Kaapo Kahkonen | 28 | G | $660,000 | UFA |
||||||||
| Oscar Dansk | 31 | G | $650,000 | $650,000 | $650,000 | UFA |
||||||
| Cameron Whitehead | 22 | G | $775,000 | $775,000 | $775,000 | RFA |
||||||
| Oskari Salminen | 25 | G | $650,000 | $650,000 | RFA |
|||||||
| Total | $24,677,217 | $17,725,167 | $8,681,834 | $1,664,667 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $66,055,950 |
| Cap Space | $29,444,050 |
| Projections | |
|---|---|
| Current Cash Balance | $97,651,883 |
| Projected Expenses | - $52,294,232 |
| Projected Revenues | $28,701,829 |
| Projected Cash Balance | $74,059,480 |
| Revenues | |
|---|---|
| Total Income To Date | $10,524,004 |
| Avg. Income per Home Game | $956,727 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $13,761,640 |
| Approx. Daily Expenses | $344,041 |
| Attendance | |
|---|---|
| Home Games Played | 11 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 17,920 (99.56%) |
| Arena Capacity | 18,000 |