Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Leon Draisaitl | 29 | C/W | $8,644,500 | $8,644,500 | $8,644,500 | $8,644,500 | $8,644,500 | UFA |
||||
Sam Reinhart | 29 | C/W | $6,610,500 | $6,610,500 | $6,610,500 | $6,610,500 | $6,610,500 | UFA |
||||
Travis Konecny | 28 | C/W | $5,148,000 | $8,898,750 | $8,898,750 | $8,898,750 | $8,898,750 | $8,898,750 | UFA |
|||
Victor Hedman | 34 | D | $7,980,000 | UFA |
||||||||
Charlie Coyle | 33 | C/W | $9,150,000 | $9,150,000 | UFA |
|||||||
Zach Werenski | 27 | D | $4,635,000 | $8,969,999 | RFA |
|||||||
Jordan Kyrou | 27 | C/W | $2,620,800 | $2,620,800 | RFA |
|||||||
Moritz Seider | 24 | D | $925,000 | $8,002,800 | $8,002,800 | $8,002,800 | $8,002,800 | RFA |
||||
Alex DeBrincat | 27 | C/W | $5,990,400 | $5,990,400 | RFA |
|||||||
David Savard | 34 | D | $4,871,667 | $4,871,667 | $4,871,667 | $4,871,667 | UFA |
|||||
Lars Eller | 36 | C/W | $3,000,000 | UFA |
||||||||
Josh Norris | 26 | C/W | $7,450,000 | $7,450,000 | $7,450,000 | RFA |
||||||
Brenden Dillon | 34 | D | $3,962,000 | $3,962,000 | UFA |
|||||||
Logan O'Connor | 28 | C/W | $679,000 | $2,587,500 | $2,587,500 | $2,587,500 | $2,587,500 | UFA |
||||
Alexander Romanov | 25 | D | $2,340,000 | $2,340,000 | $2,340,000 | $2,340,000 | RFA |
|||||
Jordan Greenway | 28 | C/W | $1,965,600 | $3,105,000 | $3,105,000 | $3,105,000 | $3,105,000 | UFA |
||||
Cal Clutterbuck | 37 | C/W | $1,400,000 | UFA |
||||||||
Kevin Stenlund | 28 | C/W | $909,090 | $2,052,000 | $2,052,000 | $2,052,000 | UFA |
|||||
Jeremy Swayman | 26 | G | $3,252,600 | $3,252,600 | $3,252,600 | RFA |
||||||
Pyotr Kochetkov | 26 | G | $1,854,000 | $1,854,000 | RFA |
|||||||
Special Salary | ||||||||||||
Total | $83,388,157 | $90,362,516 | $57,815,317 | $47,112,717 | $37,849,050 | $8,898,750 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Rick Bowness | 69 | HC | $0 | $0 | $0 | $0 | $0 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Fabian Zetterlund | 25 | C/W | $702,000 | $702,000 | $702,000 | $702,000 | RFA |
|||||
Sam Lafferty | 30 | C/W | $862,500 | $862,500 | $862,500 | UFA |
||||||
Brett Howden | 27 | C/W | $828,360 | $828,360 | RFA |
|||||||
Joey Anderson | 27 | C/W | $702,000 | $702,000 | RFA |
|||||||
Arthur Kaliyev | 24 | C/W | $925,000 | $841,500 | $841,500 | RFA |
||||||
Lane Pederson | 27 | C/W | $702,000 | $702,000 | RFA |
|||||||
Raphael Lavoie | 24 | C/W | $891,608 | $891,608 | $891,608 | RFA |
||||||
Alex Steeves | 25 | C/W | $758,258 | $790,500 | RFA |
|||||||
Ruslan Iskhakov | 24 | C/W | $925,000 | $872,610 | $872,610 | RFA |
||||||
Jan Jenik | 24 | C/W | $790,500 | $790,500 | $790,500 | RFA |
||||||
Scott Reedy | 26 | C/W | $806,000 | $806,000 | $806,000 | RFA |
||||||
Fredrik Karlstrom | 27 | C/W | $780,000 | $780,000 | RFA |
|||||||
Tyler Madden | 25 | C/W | $798,250 | $798,250 | $798,250 | RFA |
||||||
Nolan Stevens | 28 | C/W | $728,000 | RFA |
||||||||
Helge Grans | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Jamieson Rees | 24 | C/W | $925,000 | RFA |
||||||||
Luke Henman | 25 | C/W | $925,000 | RFA |
||||||||
Filip Johansson | 25 | D | $925,000 | $910,263 | $910,263 | RFA |
||||||
David Spacek | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Dylan Wells | 27 | G | $780,000 | $780,000 | RFA |
|||||||
Total | $16,604,476 | $13,908,091 | $8,400,231 | $702,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $83,388,157 |
Cap Space | $111,843 |
Projections | |
---|---|
Current Cash Balance | $12,683,613 |
Projected Expenses | - $7,383,321 |
Projected Revenues | $12,482,794 |
Projected Cash Balance | $17,783,086 |
Revenues | |
---|---|
Total Income To Date | $72,816,300 |
Avg. Income per Home Game | $2,080,465 |
Expenses | |
---|---|
Expenses Paid To Date | $74,659,699 |
Approx. Daily Expenses | $434,313 |
Attendance | |
---|---|
Home Games Played | 35 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |