





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gabriel Vilardi | 25 | C/RW | $3,000,000 | $3,000,000 | RFA |
|||||||
| Evgeni Malkin | 38 | C | $12,563,750 | $12,563,750 | UFA |
|||||||
| Adam Larsson | 32 | D | $2,300,000 | $2,300,000 | $2,300,000 | UFA |
||||||
| Mikey Anderson | 26 | D | $2,000,000 | RFA |
||||||||
| Marco Rossi | 23 | C | $850,000 | RFA |
||||||||
| Trevor Moore | 30 | C/W | $980,375 | UFA |
||||||||
| Alex Laferriere | 23 | W | $850,000 | $850,000 | RFA |
|||||||
| Colton Sissons | 31 | C/LW | $3,920,000 | $3,920,000 | UFA |
|||||||
| Frederick Gaudreau | 32 | C/RW | $2,000,000 | UFA |
||||||||
| Joel Edmundson | 32 | D | $2,000,000 | UFA |
||||||||
| Frank Nazar | 21 | C/RW | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Blake Lizotte | 27 | C/LW | $1,017,500 | RFA |
||||||||
| Colin Miller | 32 | D | $6,700,002 | $6,700,002 | $6,700,002 | $6,700,002 | UFA |
|||||
| Eric Robinson | 30 | W | $3,450,000 | $3,450,000 | UFA |
|||||||
| Kevin Hayes | 33 | C/RW | $7,500,002 | UFA |
||||||||
| Joel Kiviranta | 29 | W | $665,000 | $665,000 | UFA |
|||||||
| Haydn Fleury | 29 | D | $1,028,500 | $1,028,500 | UFA |
|||||||
| Philippe Myers | 28 | D | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
||||||
| Sean Walker | 30 | D | $2,000,000 | $2,000,000 | $2,000,000 | UFA |
||||||
| T.J. Brodie | 35 | D | $5,347,960 | UFA |
||||||||
| Kyle Burroughs | 30 | D | $3,251,000 | $3,251,000 | UFA |
|||||||
| Connor Hellebuyck | 32 | G | $8,016,665 | UFA |
||||||||
| Joseph Woll | 27 | G | $605,000 | RFA |
||||||||
| Special Salary | ||||||||||||
| Total | $72,995,753 | $42,678,251 | $13,950,001 | $6,700,002 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Todd McLellan | 56 | HC | $1,500,000 | $1,500,000 |
| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Alex Turcotte | 24 | C | $850,000 | $850,000 | RFA |
|||||||
| Andrew Poturalski | 31 | RW | $715,000 | $715,000 | UFA |
|||||||
| Nikolai Kovalenko | 25 | RW | $896,250 | $896,250 | RFA |
|||||||
| Arber Xhekaj | 24 | D | $650,000 | RFA |
||||||||
| David Gustafsson | 25 | C | $665,500 | $665,500 | $665,500 | $665,500 | UFA |
|||||
| Jacob Moverare | 26 | D | $715,000 | RFA |
||||||||
| Matt Luff | 28 | RW | $820,111 | $820,111 | $820,111 | $820,111 | UFA |
|||||
| T.J. Tynan | 33 | C | $1,999,999 | $1,999,999 | UFA |
|||||||
| Jack Ahcan | 28 | D | $1,017,500 | $1,017,500 | $1,017,500 | UFA |
||||||
| Isaiah George | 21 | D | $838,333 | $838,333 | $838,333 | RFA |
||||||
| Arshdeep Bains | 24 | LW | $816,667 | $816,667 | $816,667 | RFA |
||||||
| John St. Ivany | 26 | D | $650,000 | $650,000 | $650,000 | UFA |
||||||
| Kale Clague | 27 | D | $605,000 | RFA |
||||||||
| Tobias Bjornfot | 24 | D | $665,500 | $665,500 | $665,500 | $665,500 | RFA |
|||||
| Arthur Kaliyev | 24 | C/W | $1,017,500 | $1,017,500 | $1,017,500 | RFA |
||||||
| Phillip Di Giuseppe | 31 | LW | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
||||||
| Akil Thomas | 25 | C | $850,000 | $850,000 | RFA |
|||||||
| Andre Lee | 24 | LW | $775,000 | $775,000 | $775,000 | RFA |
||||||
| Mason Morelli | 29 | C | $1,100,000 | $1,100,000 | UFA |
|||||||
| Roman Ahcan | 26 | C | $800,000 | $800,000 | RFA |
|||||||
| Tim Gettinger | 27 | LW | $851,000 | $851,000 | UFA |
|||||||
| Carson Meyer | 27 | RW | $902,000 | RFA |
||||||||
| Joel L'Esperance | 29 | C/RW | $794,750 | UFA |
||||||||
| Sheldon Rempal | 29 | W | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
||||||
| Leon Gawanke | 26 | D | $665,500 | $665,500 | RFA |
|||||||
| Olivier Rodrigue | 25 | G | $715,000 | $715,000 | RFA |
|||||||
| Nico Daws | 24 | G | $962,500 | $962,500 | $962,500 | $962,500 | RFA |
|||||
| Jeremy Brodeur | 28 | G | $1,999,999 | $1,999,999 | $1,999,999 | $1,999,999 | UFA |
|||||
| Total | $27,338,107 | $23,671,357 | $14,228,608 | $5,113,610 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $72,995,753 |
| Cap Space | $22,504,247 |
| Projections | |
|---|---|
| Current Cash Balance | $219,698,783 |
| Projected Expenses | - $57,788,272 |
| Projected Revenues | $77,605,019 |
| Projected Cash Balance | $239,515,530 |
| Revenues | |
|---|---|
| Total Income To Date | $15,977,504 |
| Avg. Income per Home Game | $2,282,500 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $15,207,440 |
| Approx. Daily Expenses | $380,186 |
| Attendance | |
|---|---|
| Home Games Played | 7 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 16,277 (90.43%) |
| Arena Capacity | 18,000 |