| Player Name | Age | Pos | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Will Smith | 20 | C | $950,000 | $950,000 | RFA |
|||||||
| Connor Clifton | 30 | D | $4,000,000 | $4,000,000 | UFA |
|||||||
| Max Domi | 30 | C/W | $6,000,000 | $6,000,000 | UFA |
|||||||
| Alec Martinez | 37 | D | UFA |
|||||||||
| Craig Smith | 35 | C/RW | $4,000,000 | UFA |
||||||||
| Isac Lundestrom | 25 | C/LW | $632,500 | RFA |
||||||||
| Jordan Oesterle | 33 | D | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
| Noel Acciari | 33 | C/W | UFA |
|||||||||
| Brett Leason | 26 | RW | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
| Nicholas Robertson | 23 | C | $1,017,500 | $1,017,500 | $1,017,500 | RFA |
||||||
| Zach Benson | 20 | LW | $850,000 | RFA |
||||||||
| Jon Merrill | 33 | D | UFA |
|||||||||
| Marc Del Gaizo | 25 | D | RFA |
|||||||||
| Wyatt Kaiser | 22 | D | $650,000 | $650,000 | RFA |
|||||||
| Brian Pinho | 30 | C/RW | UFA |
|||||||||
| Ryan Schmelzer | 31 | C | UFA |
|||||||||
| Travis Dermott | 28 | D | $1,092,500 | $1,092,500 | UFA |
|||||||
| Cameron Lund | 21 | C | $850,000 | $850,000 | RFA |
|||||||
| Jarred Tinordi | 33 | D | $3,000,000 | $3,000,000 | UFA |
|||||||
| Alexander Campbell | 24 | C/W | RFA |
|||||||||
| Brayden Tracey | 24 | C/W | RFA |
|||||||||
| Kyle Rau | 32 | C/W | UFA |
|||||||||
| Philipp Grubauer | 33 | G | UFA |
|||||||||
| Louis Domingue | 33 | G | UFA |
|||||||||
| Alex Stalock | 37 | G | UFA |
|||||||||
| Special Salary | ||||||||||||
| Total | $29,042,500 | $23,560,000 | $7,017,500 |
| Coach Name | Age | Pos | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| John Hynes | 49 | HC | $3,000,000 |
| Player Name | Age | Pos | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Noah Gregor | 26 | C/RW | $665,000 | $665,000 | RFA |
|||||||
| Spencer Stastney | 25 | D | RFA |
|||||||||
| Nikita Nesterenko | 23 | C/LW | RFA |
|||||||||
| Linus Karlsson | 25 | RW | RFA |
|||||||||
| Jack Thompson | 23 | D | $828,333 | $828,333 | RFA |
|||||||
| Mikey Eyssimont | 28 | C | $650,000 | UFA |
||||||||
| Kyle Criscuolo | 33 | C | UFA |
|||||||||
| Landon Slaggert | 23 | LW | $650,000 | RFA |
||||||||
| Yegor Sokolov | 25 | RW | RFA |
|||||||||
| Ty Mueller | 22 | C | $870,000 | $870,000 | RFA |
|||||||
| Steven Santini | 30 | D | UFA |
|||||||||
| 3Lias Pettersson | 21 | D | $838,333 | $838,333 | RFA |
|||||||
| Joe Hicketts | 29 | D | UFA |
|||||||||
| Hunter Skinner | 24 | D | RFA |
|||||||||
| Daniel Walcott | 31 | LW | UFA |
|||||||||
| Jake Leschyshyn | 26 | C/W | RFA |
|||||||||
| Tristen Robins | 23 | C | RFA |
|||||||||
| Santeri Hatakka | 24 | D | $650,000 | RFA |
||||||||
| Connor Clattenburg | 20 | C | RFA |
|||||||||
| Riley Damiani | 25 | C/W | RFA |
|||||||||
| Will Butcher | 30 | D | $650,000 | UFA |
||||||||
| Maxim Cajkovic | 24 | RW | RFA |
|||||||||
| Kevin Mandolese | 24 | G | $918,500 | $918,500 | RFA |
|||||||
| Aleksei Kolosov | 23 | G | $775,000 | $775,000 | RFA |
|||||||
| Ethan Haider | 23 | G | RFA |
|||||||||
| Ben Kraws | 24 | G | RFA |
|||||||||
| Total | $7,495,166 | $4,895,166 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $29,042,500 |
| Cap Space | $66,457,500 |
| Projections | |
|---|---|
| Current Cash Balance | $152,017,316 |
| Projected Expenses | - $ |
| Projected Revenues | $ |
| Projected Cash Balance | $152,017,316 |
| Revenues | |
|---|---|
| Total Income To Date | $ |
| Avg. Income per Home Game | Not Enough Data |
| Expenses | |
|---|---|
| Expenses Paid To Date | $ |
| Approx. Daily Expenses | $ |
| Attendance | |
|---|---|
| Home Games Played | 0 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | (0.00%) |
| Arena Capacity | 18,000 |