





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Zach Werenski | 28 | D | $6,000,000 | $6,000,000 | UFA |
|||||||
| Sean Monahan | 30 | C/LW | $8,797,500 | $8,797,500 | $8,797,500 | $8,797,500 | UFA |
|||||
| Jordan Staal | 36 | C | $8,050,000 | $8,050,000 | UFA |
|||||||
| Anton Lundell | 23 | C | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
|||||
| Matt Coronato | 22 | RW | $850,000 | $850,000 | RFA |
|||||||
| Shayne Gostisbehere | 32 | D | $5,175,000 | $5,175,000 | $5,175,000 | UFA |
||||||
| Yanni Gourde | 33 | C/W | $8,400,000 | $8,400,000 | UFA |
|||||||
| Jake Middleton | 29 | D | $2,000,000 | $2,000,000 | UFA |
|||||||
| James Van Riemsdyk | 36 | W | $3,500,500 | $3,500,500 | UFA |
|||||||
| Vladimir Tarasenko | 33 | RW | $9,000,000 | UFA |
||||||||
| Ryker Evans | 23 | D | $650,000 | RFA |
||||||||
| Adam Henrique | 35 | C/LW | $6,360,000 | $6,360,000 | $6,360,000 | UFA |
||||||
| Colin Blackwell | 32 | C | $1,250,000 | $1,250,000 | UFA |
|||||||
| Morgan Barron | 26 | C/W | $2,500,000 | $2,500,000 | $2,500,000 | UFA |
||||||
| Justin Barron | 23 | D | $850,000 | RFA |
||||||||
| Pontus Holmberg | 26 | RW | $650,000 | RFA |
||||||||
| Sam Rinzel | 21 | D | $941,667 | $941,667 | $941,667 | RFA |
||||||
| Kasperi Kapanen | 28 | W | $3,680,000 | $3,680,000 | UFA |
|||||||
| Ethen Frank | 27 | C/W | $1,072,500 | RFA |
||||||||
| Jake Christiansen | 25 | D | $650,000 | RFA |
||||||||
| Frederik Andersen | 35 | G | $6,500,000 | $6,500,000 | UFA |
|||||||
| Devin Cooley | 28 | G | $1,499,999 | UFA |
||||||||
| Special Salary | ||||||||||||
| Total | $80,377,166 | $66,004,667 | $25,774,167 | $10,797,500 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| John Tortorella | 65 | HC | $2,000,000 | $2,000,000 | $2,000,000 |
| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Justin Kirkland | 28 | C/W | $605,000 | UFA |
||||||||
| Kyle MacLean | 26 | LW | $665,500 | $665,500 | RFA |
|||||||
| Brian Halonen | 26 | C/LW | $1,072,500 | RFA |
||||||||
| Josh Dunne | 26 | C/W | $650,000 | RFA |
||||||||
| Ville Koivunen | 22 | RW | $805,833 | $805,833 | $805,833 | RFA |
||||||
| Cale Fleury | 26 | D | $605,000 | RFA |
||||||||
| Connor MacKey | 28 | D | $1,017,500 | UFA |
||||||||
| Matt Kiersted | 27 | D | $838,750 | RFA |
||||||||
| Tyson Kozak | 22 | C/W | $650,000 | RFA |
||||||||
| Jett Woo | 24 | D | $950,000 | RFA |
||||||||
| Tristen Nielsen | 25 | C/W | $715,000 | RFA |
||||||||
| Hunter McKown | 22 | C | $1,999,999 | $1,999,999 | RFA |
|||||||
| Samuel Honzek | 20 | LW | $650,000 | $650,000 | RFA |
|||||||
| Jett Luchanko | 18 | C | $850,000 | $850,000 | $850,000 | RFA |
||||||
| Shawn Element | 25 | C | $800,000 | RFA |
||||||||
| Travis Mitchell | 25 | D | $900,000 | RFA |
||||||||
| Matt Stienburg | 24 | RW | $700,000 | RFA |
||||||||
| Colin Felix | 26 | D | $725,000 | RFA |
||||||||
| Tyler Tullio | 23 | RW | $650,000 | RFA |
||||||||
| Cooper Marody | 28 | C | $850,000 | UFA |
||||||||
| Eamon Powell | 23 | D | $750,000 | RFA |
||||||||
| Ben Meehan | 24 | D | $750,000 | RFA |
||||||||
| Ethan Gauthier | 20 | RW | $750,000 | RFA |
||||||||
| Zachary Okabe | 24 | RW | $900,000 | RFA |
||||||||
| Dennis Hildeby | 23 | G | $650,000 | RFA |
||||||||
| Akira Schmid | 25 | G | $936,000 | $936,000 | $936,000 | RFA |
||||||
| Ty Young | 20 | G | $825,000 | $825,000 | $825,000 | RFA |
||||||
| Jiri Patera | 26 | G | $650,000 | RFA |
||||||||
| Tristan Lennox | 22 | G | $867,500 | $867,500 | $867,500 | RFA |
||||||
| Cale Morris | 29 | G | $605,000 | UFA |
||||||||
| Total | $24,383,582 | $7,599,832 | $4,284,333 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $80,377,166 |
| Cap Space | $15,122,834 |
| Projections | |
|---|---|
| Current Cash Balance | $174,745,117 |
| Projected Expenses | - $63,631,912 |
| Projected Revenues | $71,309,032 |
| Projected Cash Balance | $182,422,237 |
| Revenues | |
|---|---|
| Total Income To Date | $17,287,038 |
| Avg. Income per Home Game | $2,160,879 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $16,006,506 |
| Approx. Daily Expenses | $418,631 |
| Attendance | |
|---|---|
| Home Games Played | 8 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 16,836 (93.53%) |
| Arena Capacity | 18,000 |