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 | 36 | C | $12,000,000 | UFA |
||||||||
Mark Stone | 31 | RW | $11,400,000 | $11,400,000 | $11,400,000 | $11,400,000 | UFA |
|||||
John Carlson | 33 | D | $9,600,000 | $9,600,000 | $9,600,000 | UFA |
||||||
Alex Tuch | 27 | C/RW | $5,462,500 | RFA |
||||||||
Brady Skjei | 29 | D | $6,300,000 | $6,300,000 | $6,300,000 | UFA |
||||||
Adam Henrique | 33 | C/LW | $6,360,000 | $6,360,000 | $6,360,000 | $6,360,000 | UFA |
|||||
Nick Foligno | 35 | C/W | $6,325,000 | $6,325,000 | $6,325,000 | UFA |
||||||
Jake Debrusk | 26 | W | $992,833 | $992,833 | RFA |
|||||||
Michael McLeod | 25 | C | $992,833 | $992,833 | RFA |
|||||||
Tyler Myers | 33 | D | $4,500,000 | $4,500,000 | $4,500,000 | UFA |
||||||
Alexander Romanov | 23 | D | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
|||||
Tyson Foerster | 21 | RW | $850,000 | $850,000 | RFA |
|||||||
Ondrej Palat | 32 | W | $2,450,000 | $2,450,000 | $2,450,000 | $2,450,000 | UFA |
|||||
Trent Frederic | 25 | C/LW | $2,000,000 | $2,000,000 | RFA |
|||||||
Johnathan Kovacevic | 26 | D | $605,000 | RFA |
||||||||
Kevin Bahl | 23 | D | $605,000 | $605,000 | $605,000 | RFA |
||||||
Nico Sturm | 28 | C/LW | $961,537 | $961,537 | UFA |
|||||||
Connor Dewar | 24 | C | $605,000 | RFA |
||||||||
Semyon Varlamov | 35 | G | $7,800,000 | UFA |
||||||||
Karel Vejmelka | 27 | G | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
|||||
Ilya Samsonov | 26 | G | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
|||||
Special Salary | ||||||||||||
Total | $86,809,703 | $60,337,203 | $54,540,000 | $27,210,000 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Bob Boughner | 52 | HC | $1,500,000 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Sean Kuraly | 30 | C/LW | $1,466,250 | $1,466,250 | UFA |
|||||||
Marc-Edouard Vlasic | 36 | D | $650,000 | UFA |
||||||||
Vincent Desharnais | 27 | D | $665,500 | $665,500 | $665,500 | UFA |
||||||
Jaycob Megna | 30 | D | $1,499,999 | $1,499,999 | UFA |
|||||||
Hendrix Lapierre | 21 | C | $850,000 | $850,000 | $850,000 | RFA |
||||||
Brandon Duhaime | 26 | W | $665,500 | $665,500 | $665,500 | $665,500 | UFA |
|||||
Justin Barron | 21 | D | $850,000 | $850,000 | RFA |
|||||||
Raphael Lavoie | 22 | RW | $650,000 | $650,000 | RFA |
|||||||
Mitchell Chaffee | 25 | RW | $1,017,500 | RFA |
||||||||
Calen Addison | 23 | D | $1,017,500 | $1,017,500 | $1,017,500 | $1,017,500 | RFA |
|||||
Gage Goncalves | 22 | C | $650,000 | $650,000 | RFA |
|||||||
Patrick Brown | 31 | C/RW | $1,250,500 | $1,250,500 | $1,250,500 | UFA |
||||||
Jesse Ylonen | 23 | W | $968,838 | $968,838 | $968,838 | $968,838 | RFA |
|||||
Louie Belpedio | 27 | D | $750,000 | $750,000 | UFA |
|||||||
Simon Johansson | 24 | D | $650,000 | $650,000 | RFA |
|||||||
Keaton Middleton | 25 | D | $605,000 | RFA |
||||||||
Ryan O'Rourke | 21 | D | $975,337 | $975,337 | $975,337 | $975,337 | RFA |
|||||
Vladislav Firstov | 22 | C/LW | $650,000 | $650,000 | RFA |
|||||||
Daylan Kuefler | 21 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Nick Swaney | 25 | RW | $650,000 | $650,000 | RFA |
|||||||
Jake Chiasson | 20 | W | $650,000 | $650,000 | $650,000 | RFA |
||||||
Justus Annunen | 23 | G | $650,000 | $650,000 | RFA |
|||||||
Jack Campbell | 31 | G | $776,250 | $776,250 | $776,250 | UFA |
||||||
Hunter Jones | 22 | G | $850,000 | $850,000 | $850,000 | RFA |
||||||
Brett Brochu | 20 | G | $800,000 | RFA |
||||||||
Total | $20,858,174 | $17,785,674 | $9,319,425 | $3,627,175 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $86,809,703 |
Cap Space | $1,190,297 |
Projections | |
---|---|
Current Cash Balance | $117,741,287 |
Projected Expenses | - $40,304,537 |
Projected Revenues | $46,207,336 |
Projected Cash Balance | $123,644,086 |
Revenues | |
---|---|
Total Income To Date | $53,503,231 |
Avg. Income per Home Game | $2,431,965 |
Expenses | |
---|---|
Expenses Paid To Date | $47,009,001 |
Approx. Daily Expenses | $442,907 |
Attendance | |
---|---|
Home Games Played | 22 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 17,119 (95.11%) |
Arena Capacity | 18,000 |