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 | RFA |
||||||||
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 | RFA |
||||||||
Jordan Kyrou | 27 | C/W | $2,620,800 | $2,620,800 | RFA |
|||||||
Moritz Seider | 24 | D | $925,000 | 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 | RFA |
||||||||
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 | 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 |
|||||||
Joey Anderson | 27 | C/W | $702,000 | $702,000 | 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 | $83,162,527 | $59,841,327 | $34,733,767 | $23,168,667 | $15,255,000 |
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 |
||||||||
Arthur Kaliyev | 24 | C/W | $925,000 | 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 | RFA |
||||||||
Ruslan Iskhakov | 24 | C/W | $925,000 | 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 | RFA |
||||||||
David Spacek | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
James Reimer | 37 | G | $1,400,000 | UFA |
||||||||
Dylan Wells | 27 | G | $780,000 | $780,000 | RFA |
|||||||
Total | $16,309,616 | $7,398,358 | $4,211,358 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $83,162,527 |
Cap Space | $337,473 |
Projections | |
---|---|
Current Cash Balance | $28,592,869 |
Projected Expenses | - $47,212,042 |
Projected Revenues | $42,219,597 |
Projected Cash Balance | $23,600,424 |
Revenues | |
---|---|
Total Income To Date | $40,209,140 |
Avg. Income per Home Game | $2,010,457 |
Expenses | |
---|---|
Expenses Paid To Date | $34,771,000 |
Approx. Daily Expenses | $433,138 |
Attendance | |
---|---|
Home Games Played | 20 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |