| Player Name | OV | Age | Pos | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Brayden Schenn | 84 | 34 | C/W | $8,750,000 | $8,750,000 | UFA |
|||||||
| Drew Doughty | 83 | 36 | D | $10,225,000 | $10,225,000 | $10,225,000 | UFA |
||||||
| Dmitry Orlov | 82 | 34 | D | $4,770,000 | $4,770,000 | UFA |
|||||||
| Oliver Ekman-Larsson | 80 | 34 | D | $3,300,000 | $3,300,000 | UFA |
|||||||
| Bobby Brink | 80 | 24 | C/W | $1,560,000 | $1,560,000 | $1,560,000 | $1,560,000 | RFA |
|||||
| Cole Sillinger | 80 | 23 | C/W | $2,100,000 | $2,100,000 | $2,100,000 | RFA |
||||||
| Alexey Toropchenko | 80 | 27 | C/W | $2,600,000 | RFA |
||||||||
| Andrew Peeke | 79 | 28 | D | $3,000,000 | $3,000,000 | UFA |
|||||||
| Zach Benson | 79 | 21 | C/W | $925,000 | RFA |
||||||||
| Kirby Dach | 79 | 25 | C/W | $3,147,300 | $3,147,300 | $3,147,300 | RFA |
||||||
| Nick Bjugstad | 78 | 33 | C/W | $6,320,000 | $6,320,000 | UFA |
|||||||
| Scott Mayfield | 78 | 33 | D | UFA |
|||||||||
| Stefan Noesen | 78 | 33 | C/W | $1,500,000 | UFA |
||||||||
| Timothy Liljegren | 78 | 27 | D | $1,310,400 | RFA |
||||||||
| Sammy Blais | 77 | 30 | C/W | UFA |
|||||||||
| Jimmy Vesey | 76 | 33 | C/W | UFA |
|||||||||
| Zachary L'Heureux | 76 | 23 | C/W | $925,000 | RFA |
||||||||
| Justin Robidas | 76 | 23 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Mathew Dumba | 75 | 31 | D | $2,000,000 | UFA |
||||||||
| Jani Nyman | 75 | 21 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Semyon Varlamov | 77 | 38 | G | UFA |
|||||||||
| Special Salary | $6,000,000 | ||||||||||||
| Total | $60,332,700 | $45,072,300 | $17,032,300 | $1,560,000 |
| Player Name | OV | Age | Pos | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Axel Sandin-Pellikka | 76 | 21 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Drew Helleson | 75 | 25 | D | $930,500 | RFA |
||||||||
| Joakim Kemell | 72 | 22 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Owen Pickering | 72 | 22 | D | $950,000 | $950,000 | RFA |
|||||||
| Tristan Broz | 72 | 23 | C/W | $950,000 | RFA |
||||||||
| William Villeneuve | 70 | 24 | D | $800,000 | $800,000 | $800,000 | $800,000 | RFA |
|||||
| Melvin Fernstrom | 70 | 20 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Ty Nelson | 69 | 22 | D | $950,000 | $950,000 | RFA |
|||||||
| Michael Brandsegg-Nygard | 69 | 20 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Ethan Samson | 68 | 22 | D | $925,000 | RFA |
||||||||
| Jakub Brabenec | 68 | 22 | C/W | $925,000 | RFA |
||||||||
| Artem Duda | 68 | 22 | D | $950,000 | $950,000 | RFA |
|||||||
| Ethan Gauthier | 67 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Julian Lutz | 66 | 22 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Connor Clattenburg | 66 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Michael Buchinger | 64 | 22 | D | $950,000 | $950,000 | RFA |
|||||||
| Paul Ludwinski | 64 | 22 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Otto Salin | 64 | 22 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Colten Ellis | 77 | 25 | G | $798,250 | $798,250 | RFA |
|||||||
| Total | $17,678,750 | $13,948,250 | $6,500,000 | $800,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $60,332,700 |
| Cap Space | $27,667,300 |
| Projections | |
|---|---|
| Current Cash Balance | $30,097,645 |
| Projected Expenses | - $ |
| Projected Revenues | $ |
| Projected Cash Balance | $30,097,645 |
| 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 | 100% |
| Avg. Attendance per Game | (0.00%) |
| Arena Capacity | 18,000 |