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 |
|||||
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 |
|||||||
Brandon Carlo | 28 | D | $2,667,600 | $4,169,700 | $4,169,700 | $4,169,700 | $4,169,700 | $4,169,700 | 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 |
||||
Kevin Stenlund | 28 | C/W | $909,090 | RFA |
||||||||
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 |
|||||||
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 | $83,369,617 | $92,285,576 | $58,910,017 | $47,344,917 | $39,431,250 | $13,068,450 |
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Cal Clutterbuck | 37 | C/W | $1,400,000 | UFA |
||||||||
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 | $15,611,616 | $11,515,231 | $6,835,731 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $83,369,617 |
Cap Space | $130,383 |
Projections | |
---|---|
Current Cash Balance | $19,615,527 |
Projected Expenses | - $29,092,539 |
Projected Revenues | $26,650,353 |
Projected Cash Balance | $17,173,341 |
Revenues | |
---|---|
Total Income To Date | $57,400,760 |
Avg. Income per Home Game | $2,050,027 |
Expenses | |
---|---|
Expenses Paid To Date | $52,996,245 |
Approx. Daily Expenses | $434,217 |
Attendance | |
---|---|
Home Games Played | 28 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |