





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| David Pastrnak | 29 | RW | $8,666,666 | $8,666,666 | UFA |
|||||||
| Jack Eichel | 28 | C | $13,000,000 | $13,000,000 | UFA |
|||||||
| Sidney Crosby | 37 | C | $12,528,000 | $12,528,000 | $12,528,000 | UFA |
||||||
| Kyle Connor | 28 | LW | $8,571,429 | $8,571,429 | UFA |
|||||||
| J.T. Miller | 32 | C/LW | $6,825,000 | UFA |
||||||||
| Rickard Rakell | 32 | LW | $4,357,860 | $4,357,860 | UFA |
|||||||
| Tom Wilson | 31 | RW | $5,942,665 | $5,942,665 | $5,942,665 | UFA |
||||||
| Macklin Celebrini | 19 | C | $975,000 | $975,000 | $975,000 | RFA |
||||||
| Chris Tanev | 35 | D | $4,750,000 | UFA |
||||||||
| Matvei Michkov | 20 | RW | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Alexandre Carrier | 28 | D | $791,583 | $791,583 | UFA |
|||||||
| Nate Schmidt | 34 | D | $2,900,000 | $2,900,000 | $2,900,000 | UFA |
||||||
| Casey Cizikas | 34 | C | $650,001 | $650,001 | $650,001 | UFA |
||||||
| Teddy Blueger | 30 | C/LW | $859,625 | $859,625 | UFA |
|||||||
| Calvin De Haan | 34 | D | $650,001 | $650,001 | $650,001 | UFA |
||||||
| Anthony Richard | 28 | C/W | $650,000 | $650,000 | $650,000 | $650,000 | UFA |
|||||
| Jake Bean | 27 | D | $632,500 | RFA |
||||||||
| Chad Ruhwedel | 35 | D | $650,001 | $650,001 | $650,001 | UFA |
||||||
| Andrew Cogliano | 38 | C/LW | $650,001 | $650,001 | UFA |
|||||||
| Jake Oettinger | 26 | G | $5,000,000 | $5,000,000 | RFA |
|||||||
| Petr Mrazek | 33 | G | $2,600,000 | $2,600,000 | $2,600,000 | UFA |
||||||
| Special Salary | ||||||||||||
| Total | $82,600,332 | $70,392,832 | $28,495,668 | $650,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jared Bednar | 53 | HC | $5,000,000 | $5,000,000 | $5,000,000 |
| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cameron Hebig | 28 | C/W | $650,000 | $650,000 | $650,000 | $650,000 | UFA |
|||||
| Jayson Megna | 35 | C | $650,000 | $650,000 | $650,000 | UFA |
||||||
| Mike Reilly | 32 | D | $650,000 | $650,000 | $650,000 | $650,000 | UFA |
|||||
| Robert Hagg | 30 | D | $650,000 | $650,000 | $650,000 | $650,000 | UFA |
|||||
| Hunter Drew | 26 | D | $650,000 | $650,000 | $650,000 | $650,000 | UFA |
|||||
| Dan Renouf | 31 | D | $715,000 | $715,000 | $715,000 | UFA |
||||||
| Billy Sweezey | 29 | D | $605,000 | $605,000 | $605,000 | $605,000 | UFA |
|||||
| Nate Clurman | 27 | D | $605,000 | $605,000 | UFA |
|||||||
| Mac Hollowell | 26 | D | $650,000 | $650,000 | $650,000 | UFA |
||||||
| Tobie Bisson | 28 | D | $715,000 | $715,000 | $715,000 | $715,000 | UFA |
|||||
| Vsevolod Komarov | 21 | D | $750,000 | $750,000 | $750,000 | RFA |
||||||
| Chase De Leo | 29 | C | $715,000 | $715,000 | $715,000 | $715,000 | UFA |
|||||
| Drew Callin | 30 | C | $715,000 | $715,000 | $715,000 | $715,000 | UFA |
|||||
| Dominic Franco | 29 | RW | $715,000 | $715,000 | $715,000 | $715,000 | UFA |
|||||
| Tarun Fizer | 24 | C/RW | $715,000 | $715,000 | $715,000 | $715,000 | RFA |
|||||
| Ryan Wagner | 29 | C/W | $665,500 | $665,500 | $665,500 | $665,500 | UFA |
|||||
| Bryce Kindopp | 26 | RW | $715,000 | $715,000 | $715,000 | $715,000 | UFA |
|||||
| Rourke Chartier | 29 | C/W | $715,000 | $715,000 | $715,000 | $715,000 | UFA |
|||||
| Carson Gicewicz | 28 | C/W | $715,000 | $715,000 | $715,000 | $715,000 | UFA |
|||||
| Justin Addamo | 27 | C/W | $715,000 | $715,000 | $715,000 | $715,000 | UFA |
|||||
| Nolan Yaremko | 27 | C/LW | $715,000 | $715,000 | $715,000 | $715,000 | UFA |
|||||
| Hunter Miska | 30 | G | $775,000 | UFA |
||||||||
| Kasimir Kaskisuo | 31 | G | $650,000 | $650,000 | $650,000 | UFA |
||||||
| John Lethemon | 28 | G | $650,000 | $650,000 | $650,000 | UFA |
||||||
| Dante Giannuzzi | 22 | G | $715,000 | $715,000 | $715,000 | $715,000 | RFA |
|||||
| Total | $17,180,500 | $16,405,500 | $15,800,500 | $11,735,500 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $82,600,332 |
| Cap Space | $12,899,668 |
| Projections | |
|---|---|
| Current Cash Balance | $184,203,321 |
| Projected Expenses | - $73,996,120 |
| Projected Revenues | $78,614,252 |
| Projected Cash Balance | $188,821,453 |
| Revenues | |
|---|---|
| Total Income To Date | $8,498,838 |
| Avg. Income per Home Game | $2,124,709 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $8,604,200 |
| Approx. Daily Expenses | $430,210 |
| Attendance | |
|---|---|
| Home Games Played | 4 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 13,347 (74.15%) |
| Arena Capacity | 18,000 |