





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Owen Power | 83 | 23 | D | $925,000 | RFA |
||||||||
| David Perron | 82 | 38 | C/W | $3,652,000 | $3,652,000 | UFA |
|||||||
| Erik Haula | 82 | 35 | C/W | $5,429,250 | $5,429,250 | $5,429,250 | UFA |
||||||
| Garnet Hathaway | 80 | 34 | C/W | $1,500,050 | UFA |
||||||||
| Alex Newhook | 80 | 25 | C/W | $2,714,400 | $2,714,400 | $2,714,400 | $2,714,400 | RFA |
|||||
| Brendan Gallagher | 79 | 34 | C/W | $2,261,000 | $2,261,000 | $2,261,000 | $2,261,000 | $2,261,000 | $2,261,000 | UFA |
|||
| Kevin Hayes | 79 | 34 | C/W | $4,480,000 | UFA |
||||||||
| Morgan Barron | 79 | 27 | C/W | $1,263,600 | $1,263,600 | RFA |
|||||||
| Marc-Edouard Vlasic | 78 | 39 | D | $1,800,000 | UFA |
||||||||
| Luke Kunin | 78 | 28 | C/W | $2,574,000 | RFA |
||||||||
| Curtis Lazar | 77 | 31 | C/W | $1,512,000 | $1,512,000 | $1,512,000 | $1,512,000 | $1,512,000 | UFA |
||||
| Luke Schenn | 77 | 36 | D | $1,800,000 | $1,800,000 | UFA |
|||||||
| Matt Nieto | 77 | 33 | C/W | $5,000,000 | UFA |
||||||||
| Pierre Engvall | 77 | 30 | C/W | $3,105,000 | $3,105,000 | $3,105,000 | UFA |
||||||
| Simon Nemec | 77 | 22 | D | $925,000 | $925,000 | RFA |
|||||||
| Nick Cousins | 75 | 32 | C/W | $1,614,600 | UFA |
||||||||
| Justin Holl | 75 | 34 | D | $2,296,000 | $2,296,000 | UFA |
|||||||
| Jake Bean | 75 | 28 | D | $2,184,000 | RFA |
||||||||
| Akil Thomas | 73 | 26 | C/W | $806,000 | $806,000 | $806,000 | RFA |
||||||
| John Farinacci | 73 | 25 | C/W | $925,000 | RFA |
||||||||
| Vasily Ponomarev | 72 | 24 | C/W | $925,000 | RFA |
||||||||
| Kyle Masters | 63 | 23 | D | $925,000 | $925,000 | RFA |
|||||||
| Connor Ingram | 86 | 29 | G | $1,983,150 | $1,983,150 | $1,983,150 | $1,983,150 | $1,983,150 | UFA |
||||
| Spencer Martin | 78 | 31 | G | $5,000,000 | UFA |
||||||||
| Matt Murray | 75 | 32 | G | $3,555,000 | UFA |
||||||||
| Special Salary | $8,346,600 | $795,600 | |||||||||||
| Total | $67,501,650 | $28,672,400 | $17,810,800 | $8,470,550 | $5,756,150 | $2,261,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Andre Tourigny | 51 | HC | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Trey Fix-Wolansky | 76 | 27 | C/W | $772,500 | RFA |
||||||||
| Dalibor Dvorsky | 73 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Brandon Biro | 72 | 28 | C/W | $793,000 | RFA |
||||||||
| Lukas Rousek | 72 | 27 | C/W | $865,800 | $865,800 | RFA |
|||||||
| Logan Morrison | 72 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Oliver Kapanen | 72 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Viktor Neuchev | 71 | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
| William Wallinder | 69 | 23 | D | $925,000 | $925,000 | RFA |
|||||||
| Ondrej Pavel | 68 | 25 | C/W | $925,000 | RFA |
||||||||
| Fabian Wagner | 65 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Total | $8,981,300 | $6,490,800 | $2,850,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $67,501,650 |
| Cap Space | $20,498,350 |
| Projections | |
|---|---|
| Current Cash Balance | $19,168,099 |
| Projected Expenses | - $39,436,672 |
| Projected Revenues | $57,194,911 |
| Projected Cash Balance | $36,926,338 |
| Revenues | |
|---|---|
| Total Income To Date | $26,554,780 |
| Avg. Income per Home Game | $2,042,675 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $19,949,945 |
| Approx. Daily Expenses | $308,099 |
| Attendance | |
|---|---|
| Home Games Played | 13 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |