





| Player Name | OV | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nico Hischier | 88 | 27 | C/W | $6,786,000 | $6,786,000 | RFA |
|||||||
| Brad Marchand | 87 | 38 | C/W | $8,850,000 | $8,850,000 | UFA |
|||||||
| Ryan O'Reilly | 86 | 35 | C/W | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | UFA |
||||
| Jared McCann | 86 | 30 | C/W | $5,085,000 | $5,085,000 | $5,085,000 | $5,085,000 | UFA |
|||||
| Charlie McAvoy | 86 | 28 | D | $4,446,000 | RFA |
||||||||
| Pavel Zacha | 85 | 29 | C/W | $4,830,750 | $4,830,750 | $4,830,750 | $4,830,750 | $4,830,750 | UFA |
||||
| Neal Pionk | 84 | 30 | D | $6,080,625 | $6,080,625 | $6,080,625 | UFA |
||||||
| Vince Dunn | 84 | 29 | D | $7,474,950 | $7,474,950 | $7,474,950 | $7,474,950 | $7,474,950 | UFA |
||||
| Sean Couturier | 83 | 33 | C/W | $4,407,000 | UFA |
||||||||
| Connor McMichael | 82 | 25 | C/W | $1,965,600 | $1,965,600 | $1,965,600 | $1,965,600 | RFA |
|||||
| Andrei Kuzmenko | 82 | 30 | C/W | $5,643,000 | $5,643,000 | UFA |
|||||||
| Anthony Duclair | 81 | 30 | C/W | $3,100,000 | $3,100,000 | $3,100,000 | $3,100,000 | UFA |
|||||
| Dakota Joshua | 80 | 30 | C/W | $932,250 | UFA |
||||||||
| Cole Smith | 79 | 30 | C/W | $1,017,000 | $1,017,000 | $1,017,000 | $1,017,000 | UFA |
|||||
| Zach Bogosian | 78 | 35 | D | $900,000 | UFA |
||||||||
| Nicolas Hague | 78 | 27 | D | $2,147,325 | $2,147,325 | RFA |
|||||||
| Paul Cotter | 78 | 26 | C/W | $725,400 | $725,400 | $725,400 | RFA |
||||||
| Kevin Bahl | 78 | 26 | D | $982,800 | $982,800 | $982,800 | RFA |
||||||
| Noah Juulsen | 77 | 29 | D | $883,500 | $883,500 | $883,500 | UFA |
||||||
| Jesper Boqvist | 77 | 27 | C/W | $900,349 | RFA |
||||||||
| Ilya Sorokin | 91 | 30 | G | $8,390,250 | $8,390,250 | $8,390,250 | $8,390,250 | UFA |
|||||
| Petr Mrazek | 87 | 34 | G | $2,633,333 | UFA |
||||||||
| Special Salary | |||||||||||||
| Total | $86,821,132 | $72,602,200 | $49,175,875 | $40,503,550 | $20,945,700 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Lindy Ruff | 65 | HC | $0 | $0 | $0 | $0 |
| Player Name | OV | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mackie Samoskevich | 77 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Zach Aston-Reese | 76 | 31 | C/W | $854,921 | $854,921 | $854,921 | UFA |
||||||
| Kailer Yamamoto | 76 | 27 | C/W | $1,089,225 | RFA |
||||||||
| Alexander Holtz | 76 | 24 | C/W | $925,000 | RFA |
||||||||
| Seamus Casey | 75 | 22 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Nathan Bastian | 74 | 28 | C/W | $772,200 | RFA |
||||||||
| Isak Rosen | 74 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Sasha Pastujov | 74 | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Amadeus Lombardi | 72 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Carter Mazur | 72 | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Jakub Demek | 72 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| William Stromgren | 72 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Eetu Liukas | 68 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Nikke Kokko | 76 | 22 | G | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Total | $12,941,346 | $10,154,921 | $2,754,921 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $86,821,132 |
| Cap Space | $1,178,868 |
| Projections | |
|---|---|
| Current Cash Balance | $32,484,278 |
| Projected Expenses | - $76,872,810 |
| Projected Revenues | $79,279,920 |
| Projected Cash Balance | $34,891,388 |
| Revenues | |
|---|---|
| Total Income To Date | $11,011,100 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $9,929,490 |
| Approx. Daily Expenses | $452,193 |
| Attendance | |
|---|---|
| Home Games Played | 5 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |