





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| John Carlson | 88 | 36 | D | $16,300,000 | $16,300,000 | $16,300,000 | UFA |
||||||
| Pierre-Luc Dubois | 84 | 28 | C/W | $4,680,000 | RFA |
||||||||
| Joel Farabee | 81 | 26 | C/W | $4,590,000 | RFA |
||||||||
| Morgan Frost | 81 | 27 | C/W | $824,000 | RFA |
||||||||
| Barrett Hayton | 80 | 26 | C/W | $1,846,000 | $1,846,000 | $1,846,000 | RFA |
||||||
| Connor Zary | 80 | 24 | C/W | $925,000 | RFA |
||||||||
| Pavel Mintyukov | 79 | 22 | D | $925,000 | $925,000 | RFA |
|||||||
| Jesperi Kotkaniemi | 78 | 25 | C/W | $5,191,046 | $5,191,046 | $5,191,046 | RFA |
||||||
| Urho Vaakanainen | 78 | 27 | D | $884,000 | RFA |
||||||||
| Jacob Bernard-Docker | 77 | 26 | D | $829,150 | $829,150 | RFA |
|||||||
| Josh Doan | 77 | 24 | C/W | $925,000 | RFA |
||||||||
| Jiri Kulich | 77 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Jack Drury | 76 | 26 | C/W | $1,614,600 | $1,614,600 | $1,614,600 | RFA |
||||||
| Jordan Harris | 76 | 25 | D | $1,442,000 | $1,442,000 | $1,442,000 | RFA |
||||||
| Adam Klapka | 76 | 25 | C/W | $840,825 | RFA |
||||||||
| John Beecher | 76 | 25 | C/W | $925,000 | RFA |
||||||||
| Henry Thrun | 76 | 25 | D | $925,000 | RFA |
||||||||
| Matthew Poitras | 76 | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Wyatt Kaiser | 76 | 23 | D | $925,000 | $925,000 | RFA |
|||||||
| Fraser Minten | 73 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Marc-Andre Fleury | 88 | 41 | G | $10,000,000 | UFA |
||||||||
| Joseph Woll | 88 | 27 | G | $5,928,000 | $5,928,000 | $5,928,000 | $5,928,000 | $5,928,000 | UFA |
||||
| Samuel Ersson | 87 | 26 | G | $1,357,200 | $1,357,200 | $1,357,200 | RFA |
||||||
| Special Salary | $12,946,000 | $8,500,000 | |||||||||||
| Total | $77,647,821 | $39,182,996 | $35,578,846 | $5,928,000 | $5,928,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rick Tocchet | 61 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Philip Tomasino | 78 | 24 | C/W | $858,000 | $858,000 | $858,000 | $858,000 | $858,000 | RFA |
||||
| Josh Brown | 77 | 32 | D | $1,220,400 | $1,220,400 | UFA |
|||||||
| Emil Bemstrom | 77 | 27 | C/W | $806,000 | $806,000 | RFA |
|||||||
| Gage Goncalves | 76 | 25 | C/W | $806,000 | $806,000 | $806,000 | $806,000 | RFA |
|||||
| Elmer Soderblom | 76 | 24 | C/W | $925,000 | RFA |
||||||||
| Hendrix Lapierre | 76 | 24 | C/W | $925,000 | RFA |
||||||||
| Conor Geekie | 76 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Matt Benning | 75 | 32 | D | $1,150,000 | UFA |
||||||||
| Dennis Cholowski | 75 | 28 | D | $842,400 | RFA |
||||||||
| Riley Tufte | 75 | 28 | C/W | $806,000 | RFA |
||||||||
| Zac Jones | 75 | 25 | D | $845,000 | $845,000 | $845,000 | $845,000 | RFA |
|||||
| Ian Mitchell | 74 | 27 | D | $806,000 | $806,000 | RFA |
|||||||
| Jake Christiansen | 74 | 26 | D | $750,000 | $750,000 | $750,000 | RFA |
||||||
| Mark Kastelic | 74 | 27 | C/W | $1,469,520 | $1,469,520 | RFA |
|||||||
| Jack St. Ivany | 74 | 26 | D | $806,000 | $806,000 | $806,000 | RFA |
||||||
| Matej Blumel | 74 | 26 | C/W | $725,400 | $725,400 | $725,400 | RFA |
||||||
| Adam Edstrom | 74 | 25 | C/W | $975,000 | RFA |
||||||||
| Reese Johnson | 73 | 27 | C/W | $806,000 | $806,000 | RFA |
|||||||
| James Hamblin | 73 | 27 | C/W | $748,553 | RFA |
||||||||
| Jack Finley | 73 | 23 | C/W | $925,000 | RFA |
||||||||
| Curtis Douglas | 70 | 26 | C/W | $800,000 | $800,000 | $800,000 | RFA |
||||||
| Maxence Guenette | 68 | 25 | D | $821,466 | RFA |
||||||||
| Arvid Soderblom | 83 | 26 | G | $900,000 | $900,000 | RFA |
|||||||
| Erik Portillo | 77 | 25 | G | $752,166 | $752,166 | $752,166 | $752,166 | RFA |
|||||
| Remi Poirier | 76 | 24 | G | $853,400 | $853,400 | $853,400 | RFA |
||||||
| Kevin Mandolese | 71 | 25 | G | $851,700 | $851,700 | RFA |
|||||||
| Total | $23,124,005 | $15,005,586 | $8,145,966 | $3,261,166 | $858,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $77,647,821 |
| Cap Space | $10,352,179 |
| Projections | |
|---|---|
| Current Cash Balance | $40,058,584 |
| Projected Expenses | - $24,937,186 |
| Projected Revenues | $21,942,932 |
| Projected Cash Balance | $37,064,330 |
| Revenues | |
|---|---|
| Total Income To Date | $59,844,360 |
| Avg. Income per Home Game | $1,994,812 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $38,836,772 |
| Approx. Daily Expenses | $336,989 |
| Attendance | |
|---|---|
| Home Games Played | 30 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |