





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Robert Thomas | 26 | C | $3,000,000 | RFA |
||||||||
| Jordan Kyrou | 27 | C | $660,000 | RFA |
||||||||
| Jake Walman | 29 | D | $3,000,000 | $3,000,000 | UFA |
|||||||
| Gustav Forsling | 29 | D | $3,000,000 | $3,000,000 | UFA |
|||||||
| Ivan Barbashev | 29 | C | $2,000,000 | $2,000,000 | UFA |
|||||||
| Ryan Donato | 29 | C/W | $2,185,000 | UFA |
||||||||
| Brady Skjei | 31 | D | $6,300,000 | $6,300,000 | UFA |
|||||||
| Dante Fabbro | 27 | D | $1,063,750 | $1,063,750 | $1,063,750 | UFA |
||||||
| Niko Mikkola | 29 | D | $968,300 | $968,300 | $968,300 | UFA |
||||||
| Jake Neighbours | 23 | LW | $850,000 | RFA |
||||||||
| Alex Iafallo | 31 | C/LW | $2,788,750 | $2,788,750 | UFA |
|||||||
| Dmitry Kulikov | 34 | D | $1,499,999 | UFA |
||||||||
| Anthony Mantha | 30 | W | $3,795,000 | $3,795,000 | $3,795,000 | UFA |
||||||
| Alexey Toropchenko | 26 | RW | $862,500 | $862,500 | $862,500 | $862,500 | UFA |
|||||
| Jeff Petry | 37 | D | $6,600,000 | $6,600,000 | UFA |
|||||||
| Sam Carrick | 33 | C | $1,000,000 | $1,000,000 | UFA |
|||||||
| Ryan Carpenter | 34 | C/RW | $6,500,000 | $6,500,000 | $6,500,000 | UFA |
||||||
| Andrew Agozzino | 34 | LW | $6,000,000 | $6,000,000 | $6,000,000 | UFA |
||||||
| Matt Martin | 36 | LW | $7,000,000 | $7,000,000 | $7,000,000 | UFA |
||||||
| Mike Hoffman | 35 | C/W | $8,000,000 | $8,000,000 | $8,000,000 | UFA |
||||||
| Joel Hofer | 24 | G | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
||||||
| Ville Husso | 30 | G | $805,000 | $805,000 | $805,000 | UFA |
||||||
| Special Salary | ||||||||||||
| Total | $69,878,299 | $61,683,300 | $36,994,550 | $862,500 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Craig Berube | 58 | HC | $4,500,000 | $4,500,000 | $4,500,000 |
| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Darren Raddysh | 29 | D | $1,499,999 | UFA |
||||||||
| Scott Perunovich | 26 | D | $825,000 | $825,000 | $825,000 | $825,000 | UFA |
|||||
| Denton Mateychuk | 21 | D | $886,667 | $886,667 | $886,667 | RFA |
||||||
| Tyler Tucker | 25 | D | $884,183 | $884,183 | $884,183 | RFA |
||||||
| Klim Kostin | 26 | C | $825,000 | $825,000 | $825,000 | $825,000 | UFA |
|||||
| Sheldon Dries | 31 | C | $1,000,000 | $1,000,000 | UFA |
|||||||
| Dominik Shine | 32 | RW | $750,000 | $750,000 | $750,000 | UFA |
||||||
| Nikita Alexandrov | 24 | C | $913,913 | $913,913 | $913,913 | RFA |
||||||
| Jared Davidson | 23 | C | $750,000 | RFA |
||||||||
| Danila Klimovich | 22 | RW | $750,000 | RFA |
||||||||
| Ethan Del Mastro | 22 | D | $855,833 | $855,833 | $855,833 | RFA |
||||||
| Sammy Blais | 29 | LW | $935,000 | UFA |
||||||||
| Tyler Wotherspoon | 32 | D | $750,000 | $750,000 | $750,000 | UFA |
||||||
| Ville Ottavainen | 22 | D | $867,500 | $867,500 | $867,500 | RFA |
||||||
| Hugh McGing | 27 | C | $972,125 | $972,125 | UFA |
|||||||
| Jacob Melanson | 22 | RW | $826,111 | $826,111 | $826,111 | RFA |
||||||
| Riley Stillman | 27 | D | $605,000 | $605,000 | $605,000 | UFA |
||||||
| Vincent Arseneau | 33 | LW | $800,000 | $800,000 | UFA |
|||||||
| Brendan Warren | 28 | LW | $632,500 | $632,500 | UFA |
|||||||
| Topi Niemela | 23 | D | $750,000 | RFA |
||||||||
| Brandon Baddock | 30 | LW | $800,000 | $800,000 | UFA |
|||||||
| Gabriel Dumont | 34 | C/W | $1,499,000 | UFA |
||||||||
| Corson Ceulemans | 22 | D | $750,000 | RFA |
||||||||
| Jake Massie | 28 | D | $750,000 | UFA |
||||||||
| Lukas Svejkovsky | 23 | C/W | $1,700,000 | $1,700,000 | $1,700,000 | RFA |
||||||
| Mitch Reinke | 29 | D | $825,000 | $825,000 | $825,000 | UFA |
||||||
| Nolan Stevens | 28 | C/W | $770,000 | $770,000 | UFA |
|||||||
| Colten Ellis | 24 | G | $650,000 | $650,000 | RFA |
|||||||
| Vadim Zherenko | 24 | G | $825,000 | $825,000 | $825,000 | RFA |
||||||
| Talyn Boyko | 22 | G | $850,833 | $850,833 | $850,833 | RFA |
||||||
| Evan Fitzpatrick | 27 | G | $605,000 | $605,000 | $605,000 | $605,000 | UFA |
|||||
| Total | $27,103,664 | $19,419,665 | $13,795,040 | $2,255,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $69,878,299 |
| Cap Space | $25,621,701 |
| Projections | |
|---|---|
| Current Cash Balance | $116,956,558 |
| Projected Expenses | - $61,871,330 |
| Projected Revenues | $78,591,794 |
| Projected Cash Balance | $133,677,022 |
| Revenues | |
|---|---|
| Total Income To Date | $13,472,879 |
| Avg. Income per Home Game | $2,245,479 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $8,006,878 |
| Approx. Daily Expenses | $363,949 |
| Attendance | |
|---|---|
| Home Games Played | 6 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 15,965 (88.69%) |
| Arena Capacity | 18,000 |