





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dylan Holloway | 23 | LW | $850,000 | RFA |
||||||||
| Vince Dunn | 28 | D | $6,000,000 | $6,000,000 | UFA |
|||||||
| Brian Dumoulin | 33 | D | $5,422,250 | $5,422,250 | $5,422,250 | $5,422,250 | UFA |
|||||
| Nic Dowd | 35 | C/RW | $2,000,000 | UFA |
||||||||
| Michael Bunting | 29 | W | $848,125 | $848,125 | UFA |
|||||||
| J.J. Moser | 25 | D | $1,063,750 | $1,063,750 | $1,063,750 | RFA |
||||||
| Ryan Lindgren | 27 | D | $2,000,000 | $2,000,000 | UFA |
|||||||
| Scott Mayfield | 32 | D | $5,000,000 | $5,000,000 | $5,000,000 | UFA |
||||||
| Thomas Novak | 28 | C | $3,500,000 | $3,500,000 | $3,500,000 | UFA |
||||||
| Mattias Janmark | 32 | C/LW | $3,041,750 | $3,041,750 | $3,041,750 | $3,041,750 | UFA |
|||||
| Clark Bishop | 29 | C | $650,000 | UFA |
||||||||
| John Klingberg | 32 | D | $6,000,000 | UFA |
||||||||
| Justin Holl | 33 | D | $2,000,000 | $2,000,000 | UFA |
|||||||
| Chris Terry | 36 | C | $650,000 | UFA |
||||||||
| Marat Khusnutdinov | 23 | C | $850,000 | $850,000 | RFA |
|||||||
| Tyler Pitlick | 33 | C/W | $650,000 | UFA |
||||||||
| Yegor Sidorov | 21 | RW | $750,000 | RFA |
||||||||
| Logan Couture | 36 | C | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
||||||
| Nick Bonino | 37 | C | $2,000,000 | UFA |
||||||||
| Colby Barlow | 20 | LW | $850,000 | $850,000 | $850,000 | RFA |
||||||
| Tristan Jarry | 30 | G | $5,000,000 | $5,000,000 | UFA |
|||||||
| Carter Hart | 26 | G | $5,000,000 | $5,000,000 | $5,000,000 | UFA |
||||||
| Special Salary | ||||||||||||
| Total | $56,125,874 | $42,575,874 | $25,877,749 | $8,464,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mike Sullivan | 56 | HC | $3,500,000 | $3,500,000 | $3,500,000 |
| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jamie Drysdale | 23 | D | $1,063,750 | $1,063,750 | $1,063,750 | RFA |
||||||
| Nicolas Hague | 26 | D | $910,417 | $910,417 | RFA |
|||||||
| Drake Caggiula | 31 | C | $650,000 | UFA |
||||||||
| Travis Boyd | 31 | C | $650,000 | $650,000 | UFA |
|||||||
| Cam Atkinson | 36 | RW | $1,999,999 | $1,999,999 | UFA |
|||||||
| Tyler Johnson | 34 | C/W | $650,000 | $650,000 | UFA |
|||||||
| Valtteri Puustinen | 26 | RW | $650,000 | RFA |
||||||||
| Fraser Minten | 21 | C | $850,000 | $850,000 | $850,000 | RFA |
||||||
| Jonathan Lekkerimaki | 20 | RW | $850,000 | $850,000 | $850,000 | RFA |
||||||
| Chase Priskie | 29 | D | $650,000 | UFA |
||||||||
| Dylan Roobroeck | 20 | C | $750,000 | RFA |
||||||||
| Anthony Angello | 29 | RW | $650,000 | UFA |
||||||||
| Judd Caulfield | 24 | RW | $650,000 | RFA |
||||||||
| Jalen Luypen | 23 | LW | $650,000 | $650,000 | RFA |
|||||||
| Alex Gallant | 32 | LW | $550,000 | $550,000 | UFA |
|||||||
| Milo Roelens | 22 | C | $1,999,999 | RFA |
||||||||
| Michael Buchinger | 21 | D | $750,000 | RFA |
||||||||
| Justin Ertel | 22 | LW | $750,000 | RFA |
||||||||
| Maros Jedlicka | 22 | LW | $750,000 | RFA |
||||||||
| Chas Sharpe | 21 | D | $1,999,999 | RFA |
||||||||
| Cam Squires | 20 | C | $750,000 | RFA |
||||||||
| Jack Beck | 22 | LW | $750,000 | RFA |
||||||||
| Cole Cassels | 30 | C | $650,000 | UFA |
||||||||
| Otto Koivula | 26 | LW | $650,000 | RFA |
||||||||
| Jordy Bellerive | 26 | C | $650,000 | RFA |
||||||||
| Dmitri Ovchinnikov | 22 | LW | $1,999,999 | RFA |
||||||||
| Nolan Burke | 22 | C | $1,999,999 | RFA |
||||||||
| Beau Jelsma | 21 | C | $1,999,999 | RFA |
||||||||
| Mathieu Cataford | 20 | C | $650,000 | $650,000 | RFA |
|||||||
| Tristan Bertucci | 20 | D | $650,000 | $650,000 | RFA |
|||||||
| Sean Behrens | 22 | D | $650,000 | $650,000 | RFA |
|||||||
| Domenic Divincentiis | 21 | G | $830,556 | $830,556 | $830,556 | RFA |
||||||
| Cooper Black | 24 | G | $950,000 | $950,000 | RFA |
|||||||
| Total | $31,604,717 | $11,904,722 | $3,594,306 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $56,125,874 |
| Cap Space | $39,374,126 |
| Projections | |
|---|---|
| Current Cash Balance | $105,022,802 |
| Projected Expenses | - $50,279,384 |
| Projected Revenues | $81,376,338 |
| Projected Cash Balance | $136,119,756 |
| Revenues | |
|---|---|
| Total Income To Date | $8,797,442 |
| Avg. Income per Home Game | $2,199,360 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $5,846,440 |
| Approx. Daily Expenses | $292,322 |
| Attendance | |
|---|---|
| Home Games Played | 4 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 17,071 (94.84%) |
| Arena Capacity | 18,000 |