





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rasmus Dahlin | 25 | D | $3,000,000 | $3,000,000 | $3,000,000 | RFA |
||||||
| Morgan Geekie | 27 | C | $605,000 | RFA |
||||||||
| Chandler Stephenson | 31 | C/LW | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | UFA |
|||||
| Alex Vlasic | 24 | D | $605,000 | $605,000 | RFA |
|||||||
| Jason Zucker | 33 | W | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 | UFA |
|||||
| Cutter Gauthier | 21 | LW | $850,000 | $850,000 | RFA |
|||||||
| Joel Armia | 32 | W | $8,000,000 | $8,000,000 | $8,000,000 | UFA |
||||||
| Keegan Kolesar | 28 | RW | $605,000 | UFA |
||||||||
| Kirby Dach | 24 | C | $1,000,000 | $1,000,000 | $1,000,000 | RFA |
||||||
| David Savard | 34 | D | $8,000,000 | $8,000,000 | UFA |
|||||||
| Jeremy Lauzon | 28 | D | $2,300,000 | $2,300,000 | $2,300,000 | $2,300,000 | UFA |
|||||
| Logan Stanley | 27 | D | $632,500 | $632,500 | UFA |
|||||||
| Philip Tomasino | 23 | C/W | $949,666 | $949,666 | $949,666 | $949,666 | RFA |
|||||
| Jan Rutta | 34 | D | $3,250,000 | $3,250,000 | UFA |
|||||||
| Jansen Harkins | 28 | C/LW | $882,625 | $882,625 | UFA |
|||||||
| Rasmus Kupari | 25 | C/RW | $665,500 | $665,500 | $665,500 | $665,500 | UFA |
|||||
| Fedor Svechkov | 22 | C | $925,000 | $925,000 | $925,000 | RFA |
||||||
| Cole Schwindt | 24 | RW | $1,000,000 | $1,000,000 | $1,000,000 | RFA |
||||||
| Adin Hill | 29 | G | $8,000,000 | $8,000,000 | UFA |
|||||||
| Jake Allen | 34 | G | $4,000,000 | UFA |
||||||||
| Special Salary | ||||||||||||
| Total | $59,870,291 | $54,660,291 | $32,440,166 | $18,515,166 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Paul Maurice | 57 | HC | $2,500,000 | $2,500,000 | $2,500,000 |
| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Henry Thrun | 24 | D | $1,003,750 | $1,003,750 | $1,003,750 | $1,003,750 | RFA |
|||||
| Shakir Mukhamadullin | 23 | D | $850,000 | RFA |
||||||||
| Logan Mailloux | 22 | D | $850,000 | $850,000 | RFA |
|||||||
| Zack Ostapchuk | 22 | C | $650,000 | $650,000 | RFA |
|||||||
| Samuel Fagemo | 25 | C | $750,000 | RFA |
||||||||
| Ville Heinola | 24 | D | $665,500 | $665,500 | $665,500 | $665,500 | RFA |
|||||
| Vladislav Kolyachonok | 24 | D | $874,500 | $874,500 | $874,500 | RFA |
||||||
| Kevin Korchinski | 21 | D | $850,000 | $850,000 | RFA |
|||||||
| John Farinacci | 24 | C | $650,000 | $650,000 | RFA |
|||||||
| Joshua Roy | 21 | RW | $650,000 | $650,000 | RFA |
|||||||
| Brennan Othmann | 22 | LW | $850,000 | $850,000 | RFA |
|||||||
| Tyler Madden | 25 | C/W | $850,000 | $850,000 | $850,000 | RFA |
||||||
| Sam Poulin | 24 | RW | $650,000 | RFA |
||||||||
| Nikita Chibrikov | 22 | RW | $650,000 | $650,000 | RFA |
|||||||
| Stanislav Svozil | 22 | D | $650,000 | $650,000 | RFA |
|||||||
| Jean-Luc Foudy | 23 | C/W | $725,000 | $725,000 | $725,000 | RFA |
||||||
| Simon Lundmark | 24 | D | $850,000 | $850,000 | $850,000 | RFA |
||||||
| Jakub Demek | 22 | C/W | $650,000 | $650,000 | RFA |
|||||||
| Aatu Jamsen | 23 | C | $750,000 | RFA |
||||||||
| Henri Nikkanen | 24 | C | $850,000 | $850,000 | $850,000 | RFA |
||||||
| Anton Johansson | 21 | D | $750,000 | RFA |
||||||||
| Miko Matikka | 21 | C | $750,000 | RFA |
||||||||
| Gleb Trikozov | 20 | LW | $750,000 | RFA |
||||||||
| Daniil Chaika | 22 | D | $850,000 | $850,000 | $850,000 | RFA |
||||||
| Carter Berger | 25 | D | $750,000 | RFA |
||||||||
| Martin Misiak | 20 | C | $650,000 | $650,000 | RFA |
|||||||
| Drew Commesso | 23 | G | $650,000 | $650,000 | RFA |
|||||||
| Carl Lindbom | 22 | G | $840,000 | $840,000 | $840,000 | RFA |
||||||
| Arvid Holm | 26 | G | $850,000 | $850,000 | $850,000 | UFA |
||||||
| Jared Moe | 26 | G | $650,000 | $650,000 | RFA |
|||||||
| Total | $22,758,750 | $16,758,750 | $8,358,750 | $1,669,250 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $59,870,291 |
| Cap Space | $35,629,709 |
| Projections | |
|---|---|
| Current Cash Balance | $259,855,728 |
| Projected Expenses | - $52,386,432 |
| Projected Revenues | $80,813,429 |
| Projected Cash Balance | $288,282,725 |
| Revenues | |
|---|---|
| Total Income To Date | $16,638,059 |
| Avg. Income per Home Game | $2,376,865 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $7,483,776 |
| Approx. Daily Expenses | $311,824 |
| Attendance | |
|---|---|
| Home Games Played | 7 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 10,334 (57.41%) |
| Arena Capacity | 18,000 |