





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Connor Bedard | 20 | C | $850,000 | $850,000 | RFA |
|||||||
| Dylan Cozens | 24 | C/RW | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
||||||
| Corey Perry | 40 | RW | $15,000,000 | UFA |
||||||||
| Kevin Rooney | 32 | C/LW | $1,499,999 | UFA |
||||||||
| William Carrier | 30 | W | $6,000,000 | $6,000,000 | UFA |
|||||||
| Alex Belzile | 33 | C/RW | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA |
|||||
| Jeff Malott | 28 | LW | $605,000 | UFA |
||||||||
| Luca Del Bel Belluz | 21 | C | $650,000 | $650,000 | RFA |
|||||||
| Justin Dowling | 34 | C | $5,000,000 | UFA |
||||||||
| Troy Stecher | 31 | D | $2,000,000 | UFA |
||||||||
| Ilya Solovyov | 25 | D | $1,999,999 | $1,999,999 | $1,999,999 | RFA |
||||||
| Isak Rosen | 22 | RW | $650,000 | $650,000 | RFA |
|||||||
| Jani Nyman | 20 | C/W | $650,000 | $650,000 | RFA |
|||||||
| Hudson Fasching | 29 | RW | $650,000 | $650,000 | UFA |
|||||||
| Mike Vecchione | 32 | C | $5,000,000 | UFA |
||||||||
| Kevin Gravel | 33 | D | $650,000 | $650,000 | $650,000 | $650,000 | UFA |
|||||
| Robbie Russo | 32 | D | $650,000 | $650,000 | $650,000 | $650,000 | UFA |
|||||
| Tyson Barrie | 33 | D | $650,000 | UFA |
||||||||
| Isaak Phillips | 23 | D | $650,000 | RFA |
||||||||
| Parker Gahagen | 32 | G | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
| Malcolm Subban | 31 | G | $5,000,000 | UFA |
||||||||
| Zach Sawchenko | 27 | G | $650,000 | RFA |
||||||||
| Antti Raanta | 36 | G | $5,000,000 | $5,000,000 | UFA |
|||||||
| Special Salary | ||||||||||||
| Total | $61,804,997 | $25,749,998 | $11,299,998 | $7,299,999 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Peter Deboer | 56 | HC | $5,000,000 | $5,000,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Zach Sanford | 30 | LW | $650,000 | $650,000 | UFA |
|||||||
| Brad Lambert | 21 | C | $886,667 | $886,667 | $886,667 | RFA |
||||||
| Curtis McKenzie | 34 | C/W | $650,000 | $650,000 | $650,000 | $650,000 | UFA |
|||||
| Joseph Blandisi | 31 | C | $650,000 | $650,000 | UFA |
|||||||
| Mason Jobst | 31 | C | $650,000 | $650,000 | $650,000 | UFA |
||||||
| Ivan Demidov | 19 | RW | $940,833 | $940,833 | $940,833 | RFA |
||||||
| Jake Bischoff | 30 | D | $650,000 | $650,000 | $650,000 | UFA |
||||||
| Grant Hutton | 29 | D | $650,000 | $650,000 | UFA |
|||||||
| Max Willman | 30 | C/LW | $650,000 | UFA |
||||||||
| David Spacek | 22 | D | $650,000 | $650,000 | RFA |
|||||||
| Brad Hunt | 36 | D | $650,000 | $650,000 | $650,000 | UFA |
||||||
| Topias Vilen | 22 | D | $650,000 | $650,000 | RFA |
|||||||
| Connor Corcoran | 24 | D | $650,000 | RFA |
||||||||
| David Goyette | 21 | C/W | $650,000 | $650,000 | RFA |
|||||||
| Scott Harrington | 32 | D | $750,000 | UFA |
||||||||
| Gavin Hayes | 21 | C | $750,000 | RFA |
||||||||
| Bryan Yoon | 27 | D | $650,000 | RFA |
||||||||
| Casey Dornbach | 28 | RW | $650,000 | $650,000 | $650,000 | UFA |
||||||
| Jakub Stancl | 20 | C | $750,000 | RFA |
||||||||
| Alexander Suzdalev | 21 | LW | $750,000 | RFA |
||||||||
| Byron Froese | 34 | C/W | $750,000 | UFA |
||||||||
| Jared McIsaac | 25 | D | $800,000 | $800,000 | $800,000 | RFA |
||||||
| Brandon Estes | 28 | D | $650,000 | $650,000 | UFA |
|||||||
| Santtu Kinnunen | 26 | D | $650,000 | RFA |
||||||||
| Aaron Dell | 36 | G | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
| Michael Houser | 32 | G | $650,000 | $650,000 | $650,000 | $650,000 | UFA |
|||||
| Ben Gaudreau | 22 | G | $750,000 | $750,000 | $750,000 | RFA |
||||||
| Total | $20,177,499 | $13,827,499 | $9,277,499 | $3,299,999 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $61,804,997 |
| Cap Space | $33,695,003 |
| Projections | |
|---|---|
| Current Cash Balance | $9,927,125 |
| Projected Expenses | - $54,079,368 |
| Projected Revenues | $39,543,373 |
| Projected Cash Balance | $-4,608,870 |
| Revenues | |
|---|---|
| Total Income To Date | $6,778,864 |
| Avg. Income per Home Game | $1,129,810 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $7,725,624 |
| Approx. Daily Expenses | $321,901 |
| Attendance | |
|---|---|
| Home Games Played | 6 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 17,907 (99.48%) |
| Arena Capacity | 18,000 |