





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Brandon Montour | 85 | 32 | D | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA |
||||
| Jonathan Drouin | 85 | 31 | C/W | $4,715,000 | $4,715,000 | $4,715,000 | UFA |
||||||
| Kyle Palmieri | 84 | 35 | C/W | $5,560,000 | $5,560,000 | UFA |
|||||||
| Gustav Nyquist | 84 | 36 | C/W | $5,480,000 | $5,480,000 | UFA |
|||||||
| Jaden Schwartz | 83 | 34 | C/W | $5,350,000 | $5,350,000 | $5,350,000 | UFA |
||||||
| Bowen Byram | 83 | 25 | D | $4,004,000 | $4,004,000 | $4,004,000 | $4,004,000 | RFA |
|||||
| Kaiden Guhle | 83 | 24 | D | $925,000 | RFA |
||||||||
| Filip Chytil | 81 | 26 | C/W | $4,250,000 | $4,250,000 | $4,250,000 | RFA |
||||||
| Kiefer Sherwood | 81 | 31 | C/W | $1,764,000 | UFA |
||||||||
| Ross Colton | 81 | 29 | C/W | $4,560,000 | $4,560,000 | $4,560,000 | UFA |
||||||
| Trevor Zegras | 81 | 25 | C/W | $5,227,500 | RFA |
||||||||
| Yegor Chinakhov | 81 | 25 | C/W | $2,184,000 | $2,184,000 | $2,184,000 | $2,184,000 | RFA |
|||||
| Ben Chiarot | 80 | 35 | D | $3,780,000 | $3,780,000 | UFA |
|||||||
| Christian Dvorak | 80 | 30 | C/W | $3,160,000 | $3,160,000 | $3,160,000 | $3,160,000 | UFA |
|||||
| Kaapo Kakko | 80 | 25 | C/W | $2,163,000 | $2,163,000 | $2,163,000 | RFA |
||||||
| Mario Ferraro | 80 | 27 | D | $3,042,000 | $3,042,000 | RFA |
|||||||
| Carson Soucy | 78 | 31 | D | $1,840,000 | $1,840,000 | UFA |
|||||||
| Connor Brown | 78 | 32 | C/W | $3,661,200 | $3,661,200 | UFA |
|||||||
| Joe Veleno | 77 | 26 | C/W | $820,845 | RFA |
||||||||
| Lukas Cormier | 72 | 24 | D | $3,187,500 | $3,187,500 | $3,187,500 | RFA |
||||||
| Sam Montembeault | 89 | 29 | G | $3,203,550 | $3,203,550 | $3,203,550 | $3,203,550 | $3,203,550 | UFA |
||||
| Anton Forsberg | 85 | 33 | G | $1,525,000 | $1,525,000 | UFA |
|||||||
| Special Salary | $8,350,000 | ||||||||||||
| Total | $84,752,595 | $67,665,250 | $42,777,050 | $18,551,550 | $9,203,550 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Kris Knoblauch | 46 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Luke Evangelista | 79 | 24 | C/W | $925,000 | RFA |
||||||||
| Nick Blankenburg | 78 | 28 | D | $858,000 | RFA |
||||||||
| Pontus Holmberg | 77 | 27 | C/W | $748,800 | $748,800 | RFA |
|||||||
| Logan Mailloux | 76 | 23 | D | $925,000 | $925,000 | RFA |
|||||||
| Michael Eyssimont | 74 | 29 | C/W | $904,000 | $904,000 | UFA |
|||||||
| Ville Koivunen | 74 | 23 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Matyas Sapovaliv | 68 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Charles-Alexis Legault | 66 | 22 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| David Goyette | 65 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Noah Warren | 64 | 21 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Justus Annunen | 82 | 26 | G | $798,250 | $798,250 | RFA |
|||||||
| Magnus Chrona | 76 | 25 | G | $1,428,000 | $1,428,000 | RFA |
|||||||
| Total | $11,337,050 | $9,554,050 | $4,750,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $84,752,595 |
| Cap Space | $3,247,405 |
| Projections | |
|---|---|
| Current Cash Balance | $5,843,812 |
| Projected Expenses | - $65,658,450 |
| Projected Revenues | $81,482,140 |
| Projected Cash Balance | $21,667,502 |
| Revenues | |
|---|---|
| Total Income To Date | $8,808,880 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $10,630,105 |
| Approx. Daily Expenses | $397,930 |
| Attendance | |
|---|---|
| Home Games Played | 4 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |