





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ryan McDonagh | 83 | 37 | D | $5,100,000 | $5,100,000 | UFA |
|||||||
| Dylan Holloway | 82 | 24 | C/W | $2,382,075 | $2,382,075 | $2,382,075 | $2,382,075 | $2,382,075 | RFA |
||||
| Josh Anderson | 80 | 32 | C/W | $5,880,000 | $5,880,000 | $5,880,000 | UFA |
||||||
| Andrew Mangiapane | 80 | 30 | C/W | $5,950,800 | $5,950,800 | UFA |
|||||||
| Rasmus Ristolainen | 79 | 31 | D | $5,278,500 | $5,278,500 | UFA |
|||||||
| Nate Schmidt | 78 | 34 | D | $2,520,000 | $2,520,000 | $2,520,000 | UFA |
||||||
| Jesperi Kotkaniemi | 78 | 25 | C/W | $5,191,046 | $5,191,046 | $5,191,046 | RFA |
||||||
| Brock McGinn | 77 | 32 | C/W | $3,000,000 | UFA |
||||||||
| Jack Johnson | 77 | 39 | D | $1,525,000 | UFA |
||||||||
| Adam Gaudette | 77 | 29 | C/W | $2,280,000 | $2,280,000 | $2,280,000 | UFA |
||||||
| Tomas Tatar | 76 | 35 | C/W | $4,213,333 | $4,213,333 | UFA |
|||||||
| Conor Geekie | 76 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Jack Thompson | 75 | 24 | D | $828,333 | RFA |
||||||||
| Carl Grundstrom | 74 | 28 | C/W | $1,684,600 | RFA |
||||||||
| Aatu Raty | 74 | 23 | C/W | $925,000 | RFA |
||||||||
| Louie Belpedio | 73 | 30 | D | $1,500,000 | $1,500,000 | $1,500,000 | UFA |
||||||
| Hunter McKown | 70 | 23 | C/W | $2,360,000 | RFA |
||||||||
| Chase Wheatcroft | 68 | 24 | C/W | $1,505,000 | $1,505,000 | $1,505,000 | $1,505,000 | RFA |
|||||
| Clay Stevenson | 77 | 27 | G | $1,501,000 | $1,501,000 | $1,501,000 | $1,501,000 | UFA |
|||||
| Arturs Silovs | 76 | 25 | G | $875,500 | $875,500 | $875,500 | RFA |
||||||
| Special Salary | $9,594,000 | $4,875,000 | |||||||||||
| Total | $66,544,187 | $45,127,254 | $24,584,621 | $5,388,075 | $2,382,075 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jim Montgomery | 56 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Alex Laferriere | 79 | 24 | C/W | $925,000 | RFA |
||||||||
| Philip Tomasino | 78 | 24 | C/W | $858,000 | $858,000 | $858,000 | $858,000 | $858,000 | RFA |
||||
| Hendrix Lapierre | 76 | 24 | C/W | $925,000 | RFA |
||||||||
| Fedor Svechkov | 76 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Henry Thrun | 76 | 25 | D | $925,000 | RFA |
||||||||
| Lukas Reichel | 75 | 24 | C/W | $1,162,000 | $1,162,000 | RFA |
|||||||
| Jayden Struble | 75 | 24 | D | $925,000 | RFA |
||||||||
| Jackson Blake | 75 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Max Sasson | 74 | 25 | C/W | $887,400 | $887,400 | RFA |
|||||||
| Tristan Broz | 71 | 23 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Ben King | 70 | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Maksymilian Szuber | 70 | 23 | D | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | RFA |
|||||
| Nathan Legare | 69 | 25 | C/W | $806,000 | $806,000 | $806,000 | $806,000 | RFA |
|||||
| Sandis Vilmanis | 68 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Cayden Primeau | 80 | 26 | G | $916,700 | $916,700 | RFA |
|||||||
| Jakub Dobes | 78 | 25 | G | $925,000 | RFA |
||||||||
| Total | $15,455,100 | $10,830,100 | $5,064,000 | $3,164,000 | $858,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $66,544,187 |
| Cap Space | $21,455,813 |
| Projections | |
|---|---|
| Current Cash Balance | $25,892,953 |
| Projected Expenses | - $48,941,640 |
| Projected Revenues | $77,077,700 |
| Projected Cash Balance | $54,029,013 |
| Revenues | |
|---|---|
| Total Income To Date | $13,213,320 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $8,048,129 |
| Approx. Daily Expenses | $296,616 |
| Attendance | |
|---|---|
| Home Games Played | 6 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |