





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mathew Barzal | 88 | 29 | C/W | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | UFA |
||||
| Roope Hintz | 88 | 29 | C/W | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | UFA |
|||||
| Drew Doughty | 87 | 36 | D | $10,225,000 | $10,225,000 | $10,225,000 | $10,225,000 | UFA |
|||||
| Jonathan Huberdeau | 85 | 33 | C/W | $3,000,150 | UFA |
||||||||
| Mikael Backlund | 85 | 37 | C/W | $7,000,000 | UFA |
||||||||
| Frank Vatrano | 85 | 32 | C/W | $2,622,000 | UFA |
||||||||
| Dmitry Orlov | 82 | 34 | D | $4,770,000 | $4,770,000 | $4,770,000 | UFA |
||||||
| Oliver Ekman-Larsson | 81 | 34 | D | $3,300,000 | $3,300,000 | $3,300,000 | UFA |
||||||
| Stefan Noesen | 81 | 33 | C/W | $1,500,000 | $1,500,000 | UFA |
|||||||
| Cole Sillinger | 81 | 23 | C/W | $2,100,000 | $2,100,000 | $2,100,000 | $2,100,000 | RFA |
|||||
| Scott Mayfield | 79 | 33 | D | $2,000,000 | UFA |
||||||||
| Alexey Toropchenko | 79 | 27 | C/W | $765,000 | RFA |
||||||||
| Andrew Peeke | 78 | 28 | D | $2,574,000 | RFA |
||||||||
| Bobby Brink | 78 | 24 | C/W | $1,560,000 | $1,560,000 | $1,560,000 | $1,560,000 | $1,560,000 | RFA |
||||
| Mathew Dumba | 77 | 31 | D | $2,000,000 | $2,000,000 | UFA |
|||||||
| Jani Nyman | 77 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Jimmy Vesey | 76 | 33 | C/W | $1,500,000 | UFA |
||||||||
| Sammy Blais | 75 | 30 | C/W | $1,100,000 | UFA |
||||||||
| Owen Pickering | 73 | 22 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Justin Robidas | 72 | 23 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Jacob Markstrom | 91 | 36 | G | $12,000,000 | $12,000,000 | UFA |
|||||||
| Semyon Varlamov | 84 | 38 | G | $3,000,000 | UFA |
||||||||
| Special Salary | |||||||||||||
| Total | $81,116,150 | $57,555,000 | $42,055,000 | $31,135,000 | $9,810,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| John Hynes | 50 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Drew Helleson | 74 | 25 | D | $930,500 | $930,500 | RFA |
|||||||
| Joakim Kemell | 71 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| William Villeneuve | 70 | 24 | D | $925,000 | RFA |
||||||||
| Dylan Peterson | 69 | 24 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Brett Harrison | 68 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Ty Nelson | 68 | 22 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Jakub Brabenec | 67 | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Artem Duda | 67 | 22 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Ethan Samson | 66 | 22 | D | $925,000 | $925,000 | RFA |
|||||||
| Julian Lutz | 66 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Michael Buchinger | 64 | 22 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Paul Ludwinski | 64 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Colten Ellis | 76 | 25 | G | $798,250 | $798,250 | $798,250 | RFA |
||||||
| Total | $12,078,750 | $11,153,750 | $6,498,250 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $81,116,150 |
| Cap Space | $6,883,850 |
| Projections | |
|---|---|
| Current Cash Balance | $7,951,056 |
| Projected Expenses | - $71,821,600 |
| Projected Revenues | $81,482,140 |
| Projected Cash Balance | $17,611,596 |
| Revenues | |
|---|---|
| Total Income To Date | $8,808,880 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $9,225,288 |
| Approx. Daily Expenses | $422,480 |
| Attendance | |
|---|---|
| Home Games Played | 4 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |