Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Anze Kopitar | 37 | C/W | $12,500,000 | UFA |
||||||||
Nick Schmaltz | 29 | C/W | $6,054,750 | $6,054,750 | $6,054,750 | $6,054,750 | UFA |
|||||
Colton Sissons | 31 | C/W | $5,040,000 | $5,040,000 | $5,040,000 | $5,040,000 | $5,040,000 | $5,040,000 | UFA |
|||
Scott Laughton | 31 | C/W | $9,880,000 | $9,880,000 | $9,880,000 | $9,880,000 | $9,880,000 | UFA |
||||
Alec Martinez | 37 | D | $5,400,000 | $5,400,000 | UFA |
|||||||
Jan Rutta | 34 | D | $3,562,500 | $3,562,500 | $3,562,500 | $3,562,500 | $3,562,500 | UFA |
||||
Morgan Frost | 26 | C/W | $824,000 | $824,000 | RFA |
|||||||
Vladislav Namestnikov | 32 | C/W | $2,070,000 | UFA |
||||||||
Dakota Joshua | 29 | C/W | $932,250 | $932,250 | UFA |
|||||||
Marc-Edouard Vlasic | 38 | D | $1,800,000 | $1,800,000 | UFA |
|||||||
Trent Frederic | 27 | C/W | $1,092,000 | $1,092,000 | RFA |
|||||||
Mathew Dumba | 30 | D | $6,102,000 | UFA |
||||||||
Logan Cooley | 21 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Logan Stankoven | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Lukas Reichel | 23 | C/W | $925,000 | $1,162,000 | $1,162,000 | RFA |
||||||
Jamie Drysdale | 23 | D | $2,111,400 | $2,111,400 | $2,111,400 | $2,111,400 | RFA |
|||||
Filip Zadina | 25 | C/W | $1,658,925 | RFA |
||||||||
Alexander Alexeyev | 25 | D | $871,966 | $849,667 | $849,667 | $849,667 | RFA |
|||||
Ryan Johnson | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Ivan Miroshnichenko | 21 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Topi Niemela | 23 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Jonas Johansson | 29 | G | $781,200 | UFA |
||||||||
Dustin Wolf | 24 | G | $925,000 | $850,500 | $850,500 | $850,500 | RFA |
|||||
Special Salary | $3,002,000 | $3,002,000 | ||||||||||
Total | $76,055,491 | $44,184,067 | $33,210,817 | $28,348,817 | $18,482,500 | $5,040,000 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Derek Lalonde | 52 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Kyle Capobianco | 27 | D | $793,000 | $793,000 | RFA |
|||||||
Spencer Stastney | 25 | D | $925,000 | RFA |
||||||||
Radim Simek | 32 | D | $2,237,500 | UFA |
||||||||
John Leonard | 26 | C/W | $772,500 | $772,500 | RFA |
|||||||
Marc McLaughlin | 25 | C/W | $892,588 | RFA |
||||||||
Justin Sourdif | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Martin Chromiak | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
Stephen Halliday | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Tristen Robins | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Cross Hanas | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Nolan Allan | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Dmitry Ovchinnikov | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
William Wallinder | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Luke Krys | 24 | D | $825,000 | $887,400 | $887,400 | RFA |
||||||
Antti Raanta | 36 | G | $3,660,000 | UFA |
||||||||
Total | $17,505,588 | $9,852,900 | $4,587,400 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $76,055,491 |
Cap Space | $7,444,509 |
Projections | |
---|---|
Current Cash Balance | $19,938,329 |
Projected Expenses | - $25,492,629 |
Projected Revenues | $25,980,704 |
Projected Cash Balance | $20,426,404 |
Revenues | |
---|---|
Total Income To Date | $55,958,440 |
Avg. Income per Home Game | $1,998,515 |
Expenses | |
---|---|
Expenses Paid To Date | $49,241,428 |
Approx. Daily Expenses | $380,487 |
Attendance | |
---|---|
Home Games Played | 28 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |