| Player Name | Age | Pos | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dylan Strome | 29 | C | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
| Kevin Fiala | 30 | LW | $3,600,000 | UFA |
||||||||
| Dawson Mercer | 24 | C | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
||||||
| Jake McCabe | 32 | D | $3,277,500 | $3,277,500 | UFA |
|||||||
| Oliver Ekman-Larsson | 35 | D | $5,500,000 | $5,500,000 | $5,500,000 | UFA |
||||||
| John Marino | 29 | D | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
| Adam Lowry | 33 | C | $3,355,000 | $3,355,000 | UFA |
|||||||
| Sam Steel | 28 | C | $992,833 | UFA |
||||||||
| Cody Glass | 27 | C | $2,000,000 | RFA |
||||||||
| Radko Gudas | 36 | D | $3,101,263 | $3,101,263 | $3,101,263 | UFA |
||||||
| Ryan Donato | 30 | C | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | UFA |
|||||
| Cole Perfetti | 24 | C | $1,210,250 | $1,210,250 | $1,210,250 | RFA |
||||||
| Jake Middleton | 30 | D | $2,000,000 | UFA |
||||||||
| Oliver Bjorkstrand | 31 | RW | $2,875,000 | $2,875,000 | UFA |
|||||||
| Nick Paul | 31 | LW | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
|||||
| Dominic James | 24 | C | $750,000 | $750,000 | $750,000 | RFA |
||||||
| Keegan Kolesar | 29 | RW | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
|||||
| David Savard | 35 | D | $8,000,000 | UFA |
||||||||
| Jacob Bryson | 28 | D | $727,375 | $727,375 | $727,375 | $727,375 | UFA |
|||||
| Vinni Lettieri | 31 | C | $900,000 | $900,000 | UFA |
|||||||
| Graeme Clarke | 25 | W | $6,000,000 | RFA |
||||||||
| Patrick Giles | 26 | RW | $750,000 | $750,000 | RFA |
|||||||
| Alex Nedeljkovic | 30 | G | $3,000,000 | UFA |
||||||||
| Arturs Silovs | 25 | G | $2,000,000 | $2,000,000 | RFA |
|||||||
| Special Salary | ||||||||||||
| Total | $65,539,221 | $39,946,388 | $26,788,888 | $9,227,375 |
| Player Name | Age | Pos | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Alex Steeves | 26 | C | $1,001,000 | $1,001,000 | $1,001,000 | $1,001,000 | UFA |
|||||
| Urho Vaakanainen | 27 | D | $983,584 | RFA |
||||||||
| Ben McCartney | 25 | C | $775,000 | RFA |
||||||||
| Zach Metsa | 27 | D | $1,750,000 | $1,750,000 | $1,750,000 | UFA |
||||||
| Nick Abruzzese | 27 | LW | $900,000 | $900,000 | $900,000 | UFA |
||||||
| Shane Lachance | 22 | LW | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | RFA |
|||||
| Matyas Sapovaliv | 22 | C | $750,000 | RFA |
||||||||
| Casey Fitzgerald | 29 | D | $665,000 | UFA |
||||||||
| William Trudeau | 23 | D | $747,500 | $747,500 | $747,500 | RFA |
||||||
| Nikita Novikov | 23 | D | $650,000 | RFA |
||||||||
| Viktor Neuchev | 22 | RW | $650,000 | RFA |
||||||||
| Caleb Macdonald | 23 | D | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | RFA |
|||||
| Luke Toporowski | 25 | RW | $900,000 | $900,000 | RFA |
|||||||
| Lucas Ciona | 23 | LW | $1,999,000 | $1,999,000 | $1,999,000 | RFA |
||||||
| Roman Schmidt | 23 | D | $862,500 | $862,500 | $862,500 | RFA |
||||||
| Aaron Huglen | 25 | RW | $750,000 | RFA |
||||||||
| Tyler Kopff | 23 | LW | $550,000 | RFA |
||||||||
| Etienne Morin | 21 | D | $750,000 | RFA |
||||||||
| William Dufour | 24 | LW | $1,999,999 | $1,999,999 | $1,999,999 | RFA |
||||||
| Konnor Smith | 21 | D | $650,000 | RFA |
||||||||
| Daniel Sprong | 29 | RW | $862,500 | $862,500 | UFA |
|||||||
| Brett Murray | 28 | LW | $605,000 | UFA |
||||||||
| Felix Robert | 27 | C | $900,000 | $900,000 | UFA |
|||||||
| Cayden Primeau | 26 | G | $695,750 | $695,750 | $695,750 | $695,750 | UFA |
|||||
| Erik Portillo | 25 | G | $650,000 | RFA |
||||||||
| Isaac Poulter | 24 | G | $1,900,000 | $1,900,000 | $1,900,000 | RFA |
||||||
| Adam Scheel | 27 | G | $650,000 | RFA |
||||||||
| Total | $27,596,831 | $18,518,247 | $15,855,747 | $5,696,748 |
| Salary Cap | |
|---|---|
| Salary Cap | $104,000,000 |
| Current Payroll | $65,539,221 |
| Cap Space | $38,460,779 |
| Projections | |
|---|---|
| Current Cash Balance | $94,654,876 |
| Projected Expenses | - $ |
| Projected Revenues | $ |
| Projected Cash Balance | $94,654,876 |
| 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 |