Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Elias Pettersson | 24 | C/LW | $6,000,000 | $6,000,000 | $6,000,000 | RFA |
||||||
Kirill Kaprizov | 26 | W | $925,000 | RFA |
||||||||
Clayton Keller | 25 | C/W | $885,833 | RFA |
||||||||
Drew Doughty | 33 | D | $13,200,000 | $13,200,000 | $13,200,000 | UFA |
||||||
Nico Hischier | 24 | C | $925,000 | RFA |
||||||||
Roope Hintz | 26 | C/LW | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA |
|||||
Cam Fowler | 31 | D | $6,500,000 | UFA |
||||||||
Andrei Svechnikov | 23 | W | $1,110,000 | $1,110,000 | $1,110,000 | RFA |
||||||
Joel Eriksson Ek | 26 | C/LW | $1,487,500 | RFA |
||||||||
Seth Jones | 28 | D | $5,400,000 | UFA |
||||||||
Troy Terry | 25 | C/RW | $1,110,000 | $1,110,000 | $1,110,000 | RFA |
||||||
Matt Boldy | 22 | W | $880,833 | $880,833 | RFA |
|||||||
Andrei Kuzmenko | 27 | LW | $950,000 | $950,000 | $950,000 | UFA |
||||||
Adam Pelech | 28 | D | $1,840,000 | $1,840,000 | UFA |
|||||||
Jonathan Huberdeau | 30 | C/W | $7,670,000 | $7,670,000 | $7,670,000 | UFA |
||||||
Phillip Danault | 30 | C/LW | $3,545,450 | $3,545,450 | $3,545,450 | UFA |
||||||
John Klingberg | 30 | D | $4,250,000 | UFA |
||||||||
J.J. Moser | 23 | D | $925,000 | RFA |
||||||||
Mario Ferraro | 24 | D | $550,000 | RFA |
||||||||
Connor Brown | 29 | W | $2,310,000 | $2,310,000 | $2,310,000 | $2,310,000 | UFA |
|||||
Carter Hart | 24 | G | $730,833 | RFA |
||||||||
Mackenzie Blackwood | 26 | G | $802,125 | RFA |
||||||||
Special Salary | ||||||||||||
Total | $67,997,574 | $44,616,283 | $41,895,450 | $8,310,000 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Gerard Gallant | 58 | HC | $2,000,000 |
Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Kirill Marchenko | 23 | RW | $925,000 | $925,000 | $925,000 | RFA |
||||||
Vasily Podkolzin | 22 | C | $975,000 | $975,000 | RFA |
|||||||
Yegor Chinakhov | 22 | C/RW | $925,000 | $925,000 | RFA |
|||||||
Cole Sillinger | 20 | C | $925,000 | $925,000 | RFA |
|||||||
Lukas Reichel | 21 | C/W | $925,000 | $925,000 | RFA |
|||||||
John Leonard | 25 | W | $650,000 | RFA |
||||||||
Pavel Dorofeyev | 22 | LW | $925,000 | $925,000 | $925,000 | RFA |
||||||
Linus Karlsson | 23 | RW | $750,000 | $750,000 | $750,000 | RFA |
||||||
Alex Steeves | 23 | C | $834,167 | $834,167 | $834,167 | RFA |
||||||
Tyler Wotherspoon | 30 | D | $700,000 | UFA |
||||||||
Jeremy Davies | 26 | D | $1,499,999 | $1,499,999 | $1,499,999 | UFA |
||||||
Nikolai Knyzhov | 25 | D | $605,000 | RFA |
||||||||
Grigori Denisenko | 23 | W | $925,000 | RFA |
||||||||
Ronnie Attard | 24 | D | $883,750 | $883,750 | RFA |
|||||||
Fredrik Olofsson | 27 | LW | $750,000 | RFA |
||||||||
Owen Sillinger | 25 | C | $750,000 | $750,000 | $750,000 | RFA |
||||||
Egor Zamula | 23 | D | $756,667 | $756,667 | RFA |
|||||||
Wyatt Kalynuk | 26 | D | $1,250,001 | $1,250,001 | $1,250,001 | $1,250,001 | UFA |
|||||
Hunter Drew | 24 | D | $605,000 | RFA |
||||||||
Ryan Merkley | 22 | D | $863,333 | $863,333 | RFA |
|||||||
Navrin Mutter | 22 | C | $550,000 | $550,000 | $550,000 | RFA |
||||||
Timur Ibragimov | 22 | C | $1,000,001 | $1,000,001 | $1,000,001 | $1,000,001 | RFA |
|||||
Julian Napravnik | 26 | C/W | $975,000 | $975,000 | RFA |
|||||||
Brayden Burke | 26 | LW | $925,000 | RFA |
||||||||
Matt Boudens | 29 | C | $1,000,001 | $1,000,001 | $1,000,001 | $1,000,001 | UFA |
|||||
Jonathan Dahlen | 25 | C/W | $1,000,001 | $1,000,001 | $1,000,001 | $1,000,001 | UFA |
|||||
Pyotr Kochetkov | 24 | G | $842,500 | $842,500 | $842,500 | RFA |
||||||
Tommy Nappier | 25 | G | $900,000 | $900,000 | RFA |
|||||||
John Lethemon | 26 | G | $1,350,001 | $1,350,001 | $1,350,001 | $1,350,001 | UFA |
|||||
Total | $25,965,421 | $20,805,421 | $12,676,671 | $5,600,005 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $67,997,574 |
Cap Space | $15,502,426 |
Projections | |
---|---|
Current Cash Balance | $162,157,717 |
Projected Expenses | - $ |
Projected Revenues | $ |
Projected Cash Balance | $162,157,717 |
Revenues | |
---|---|
Total Income To Date | $14,557,991 |
Avg. Income per Home Game | $2,911,598 |
Expenses | |
---|---|
Expenses Paid To Date | $ |
Approx. Daily Expenses | $ |
Attendance | |
---|---|
Home Games Played | 5 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 15,909 (88.38%) |
Arena Capacity | 18,000 |