





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Leon Draisaitl | 94 | 30 | C/W | $8,644,500 | $8,644,500 | $8,644,500 | $8,644,500 | UFA |
|||||
| Sam Reinhart | 92 | 30 | C/W | $6,610,500 | $6,610,500 | $6,610,500 | $6,610,500 | UFA |
|||||
| Mark Stone | 89 | 34 | C/W | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | UFA |
|||
| Zach Werenski | 89 | 28 | D | $8,969,999 | RFA |
||||||||
| Travis Konecny | 88 | 29 | C/W | $8,898,750 | $8,898,750 | $8,898,750 | $8,898,750 | $8,898,750 | UFA |
||||
| Jordan Kyrou | 87 | 28 | C/W | $2,620,800 | RFA |
||||||||
| Moritz Seider | 87 | 25 | D | $8,002,800 | $8,002,800 | $8,002,800 | $8,002,800 | RFA |
|||||
| Gustav Forsling | 86 | 30 | D | $2,760,000 | $2,760,000 | $2,760,000 | $2,760,000 | UFA |
|||||
| Brent Burns | 85 | 41 | D | $5,666,667 | UFA |
||||||||
| Josh Norris | 85 | 27 | C/W | $7,450,000 | $7,450,000 | RFA |
|||||||
| Ryan Donato | 83 | 30 | C/W | $2,052,000 | $2,052,000 | UFA |
|||||||
| Fabian Zetterlund | 82 | 26 | C/W | $702,000 | $702,000 | $702,000 | RFA |
||||||
| Noel Acciari | 81 | 34 | C/W | $2,580,667 | $2,580,667 | $2,580,667 | $2,580,667 | UFA |
|||||
| Alexander Romanov | 81 | 26 | D | $2,340,000 | $2,340,000 | $2,340,000 | RFA |
||||||
| Niko Mikkola | 80 | 30 | D | $2,542,500 | $2,542,500 | $2,542,500 | $2,542,500 | UFA |
|||||
| Joey Anderson | 77 | 28 | C/W | $702,000 | RFA |
||||||||
| Sam Lafferty | 77 | 31 | C/W | $862,500 | $862,500 | UFA |
|||||||
| Alex Steeves | 76 | 26 | C/W | $790,500 | RFA |
||||||||
| Darcy Kuemper | 91 | 36 | G | $5,100,000 | $5,100,000 | UFA |
|||||||
| Pyotr Kochetkov | 87 | 27 | G | $1,854,000 | RFA |
||||||||
| Special Salary | |||||||||||||
| Total | $87,790,183 | $67,186,217 | $51,721,717 | $48,679,717 | $17,538,750 | $8,640,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jim Hiller | 56 | HC | $0 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Colin Blackwell | 78 | 33 | C/W | $1,499,999 | UFA |
||||||||
| Taylor Raddysh | 76 | 28 | C/W | $1,035,000 | $1,035,000 | $1,035,000 | $1,035,000 | $1,035,000 | UFA |
||||
| Philippe Myers | 75 | 29 | D | $969,000 | $969,000 | $969,000 | UFA |
||||||
| Arthur Kaliyev | 74 | 25 | C/W | $841,500 | $841,500 | RFA |
|||||||
| Brad Lambert | 74 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Lane Pederson | 73 | 28 | C/W | $702,000 | RFA |
||||||||
| Raphael Lavoie | 73 | 25 | C/W | $891,608 | $891,608 | RFA |
|||||||
| Jan Jenik | 72 | 25 | C/W | $790,500 | $790,500 | RFA |
|||||||
| Helge Grans | 72 | 24 | D | $925,000 | RFA |
||||||||
| Cam Lund | 72 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Fredrik Karlstrom | 71 | 28 | C/W | $780,000 | RFA |
||||||||
| Tyler Madden | 70 | 26 | C/W | $798,250 | $798,250 | RFA |
|||||||
| Scott Reedy | 70 | 27 | C/W | $806,000 | $806,000 | RFA |
|||||||
| Hunter Haight | 69 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| David Spacek | 66 | 23 | D | $925,000 | $925,000 | RFA |
|||||||
| Danil Zhilkin | 66 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Josh Filmon | 62 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Jonas Johansson | 82 | 30 | G | $1,400,000 | UFA |
||||||||
| Ty Young | 72 | 21 | G | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Dylan Wells | 70 | 28 | G | $780,000 | RFA |
||||||||
| Total | $18,843,857 | $12,756,858 | $7,704,000 | $1,035,000 | $1,035,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $87,790,183 |
| Cap Space | $209,817 |
| Projections | |
|---|---|
| Current Cash Balance | $12,544,132 |
| Projected Expenses | - $77,730,970 |
| Projected Revenues | $79,279,920 |
| Projected Cash Balance | $14,093,082 |
| Revenues | |
|---|---|
| Total Income To Date | $11,011,100 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $10,056,106 |
| Approx. Daily Expenses | $457,241 |
| Attendance | |
|---|---|
| Home Games Played | 5 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |