





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dylan Larkin | 90 | 29 | C/W | $9,231,000 | $9,231,000 | $9,231,000 | $9,231,000 | $9,231,000 | UFA |
||||
| Patrick Kane | 88 | 37 | C/W | $8,640,000 | UFA |
||||||||
| Jonathan Marchessault | 86 | 35 | C/W | $10,560,000 | $10,560,000 | $10,560,000 | $10,560,000 | $10,560,000 | UFA |
||||
| Anders Lee | 85 | 35 | C/W | $6,754,500 | $6,754,500 | $6,754,500 | UFA |
||||||
| Nick Schmaltz | 85 | 30 | C/W | $6,054,750 | $6,054,750 | $6,054,750 | UFA |
||||||
| Damon Severson | 82 | 31 | D | $4,407,000 | $4,407,000 | $4,407,000 | UFA |
||||||
| Matt Roy | 82 | 31 | D | $3,203,550 | $3,203,550 | $3,203,550 | UFA |
||||||
| Brenden Dillon | 81 | 35 | D | $3,962,000 | UFA |
||||||||
| Erik Cernak | 81 | 29 | D | $5,288,400 | $5,288,400 | $5,288,400 | $5,288,400 | $5,288,400 | UFA |
||||
| Frederick Gaudreau | 80 | 33 | C/W | $1,975,000 | $1,975,000 | $1,975,000 | UFA |
||||||
| Josh Manson | 80 | 34 | D | $3,250,000 | $3,250,000 | $3,250,000 | $3,250,000 | UFA |
|||||
| Daniel Sprong | 80 | 29 | C/W | $1,900,000 | $1,900,000 | UFA |
|||||||
| Joel Edmundson | 79 | 33 | D | $1,568,000 | $1,568,000 | $1,568,000 | UFA |
||||||
| Sean Kuraly | 78 | 33 | C/W | $1,590,000 | $1,590,000 | UFA |
|||||||
| Ryan Graves | 78 | 31 | D | $3,578,334 | $3,578,334 | $3,578,334 | UFA |
||||||
| Blake Lizotte | 78 | 28 | C/W | $3,570,000 | $3,570,000 | UFA |
|||||||
| Cody Glass | 77 | 27 | C/W | $818,181 | $818,181 | RFA |
|||||||
| Eric Robinson | 76 | 31 | C/W | $1,641,600 | UFA |
||||||||
| Nathan Walker | 76 | 32 | C/W | $900,000 | UFA |
||||||||
| Ethen Frank | 75 | 28 | C/W | $866,250 | $866,250 | $866,250 | $866,250 | UFA |
|||||
| Kevin Lankinen | 88 | 31 | G | $900,000 | UFA |
||||||||
| Scott Wedgewood | 87 | 33 | G | $2,901,934 | $2,901,934 | $2,901,934 | $2,901,934 | UFA |
|||||
| Alex Lyon | 87 | 33 | G | $1,995,000 | $1,995,000 | $1,995,000 | $1,995,000 | $1,995,000 | UFA |
||||
| Special Salary | |||||||||||||
| Total | $85,555,499 | $69,511,899 | $61,633,718 | $34,092,584 | $27,074,400 |
| 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 | 59 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Shane Bowers | 69 | 26 | C/W | $698,333 | RFA |
||||||||
| Brandon Coe | 68 | 24 | C/W | $925,000 | RFA |
||||||||
| Shai Buium | 68 | 23 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Samuel Knazko | 66 | 23 | D | $925,000 | RFA |
||||||||
| Brandon Bussi | 77 | 28 | G | $764,775 | RFA |
||||||||
| Devin Cooley | 76 | 29 | G | $825,750 | $825,750 | $825,750 | $825,750 | $825,750 | UFA |
||||
| Jesper Vikman | 67 | 24 | G | $925,000 | $925,000 | RFA |
|||||||
| Total | $6,013,858 | $2,700,750 | $1,775,750 | $825,750 | $825,750 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $85,555,499 |
| Cap Space | $2,444,501 |
| Projections | |
|---|---|
| Current Cash Balance | $5,223,785 |
| Projected Expenses | - $73,524,330 |
| Projected Revenues | $79,279,920 |
| Projected Cash Balance | $10,979,375 |
| Revenues | |
|---|---|
| Total Income To Date | $11,011,100 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $11,915,138 |
| Approx. Daily Expenses | $445,602 |
| Attendance | |
|---|---|
| Home Games Played | 5 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |