





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nikita Kucherov | 95 | 33 | C/W | $16,300,000 | $16,300,000 | $16,300,000 | UFA |
||||||
| Sidney Crosby | 93 | 38 | C/W | $9,025,000 | $9,025,000 | UFA |
|||||||
| J.T. Miller | 91 | 33 | C/W | $5,339,250 | UFA |
||||||||
| Anze Kopitar | 89 | 38 | C/W | $4,875,000 | $4,875,000 | UFA |
|||||||
| Brady Tkachuk | 89 | 26 | C/W | $7,722,535 | $7,722,535 | RFA |
|||||||
| Travis Sanheim | 87 | 30 | D | $6,356,250 | $6,356,250 | $6,356,250 | $6,356,250 | UFA |
|||||
| Pavel Buchnevich | 86 | 31 | C/W | $5,898,600 | $5,898,600 | $5,898,600 | UFA |
||||||
| Noah Dobson | 86 | 26 | D | $3,744,000 | $3,744,000 | $3,744,000 | RFA |
||||||
| Jake Walman | 85 | 30 | D | $3,488,400 | $3,488,400 | UFA |
|||||||
| Trevor Moore | 85 | 31 | C/W | $2,156,250 | $2,156,250 | UFA |
|||||||
| Phillip Danault | 84 | 33 | C/W | $3,135,750 | UFA |
||||||||
| Lane Hutson | 83 | 22 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Brandon Duhaime | 79 | 29 | C/W | $1,512,000 | $1,512,000 | $1,512,000 | $1,512,000 | $1,512,000 | $1,512,000 | UFA |
|||
| Jack McBain | 79 | 26 | C/W | $1,497,599 | $1,497,599 | $1,497,599 | RFA |
||||||
| Zack Bolduc | 78 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Will Smith | 78 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Vincent Desharnais | 77 | 30 | D | $789,188 | $789,188 | $789,188 | UFA |
||||||
| Parker Wotherspoon | 76 | 28 | D | $832,000 | RFA |
||||||||
| Denton Mateychuk | 76 | 21 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Andrei Vasilevskiy | 93 | 31 | G | $9,800,000 | $9,800,000 | $9,800,000 | UFA |
||||||
| Yaroslav Askarov | 76 | 24 | G | $925,000 | RFA |
||||||||
| Special Salary | |||||||||||||
| Total | $87,171,822 | $76,939,822 | $48,747,637 | $7,868,250 | $1,512,000 | $1,512,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Patrick Roy | 59 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Drake Caggiula | 74 | 32 | C/W | $762,750 | $762,750 | UFA |
|||||||
| Pierre-Olivier Joseph | 74 | 27 | D | $858,000 | $858,000 | RFA |
|||||||
| Tyler Tucker | 74 | 26 | D | $748,800 | $748,800 | $748,800 | RFA |
||||||
| Zack MacEwen | 73 | 29 | C/W | $957,375 | $957,375 | $957,375 | $957,375 | UFA |
|||||
| Jean-Luc Foudy | 70 | 24 | C/W | $925,000 | RFA |
||||||||
| Michael Milne | 69 | 23 | C/W | $925,000 | RFA |
||||||||
| Jordan Dumais | 69 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Francesco Pinelli | 68 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Ryder Korczak | 67 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Christian Kyrou | 66 | 22 | D | $925,000 | $925,000 | RFA |
|||||||
| Leo Loof | 64 | 24 | D | $925,000 | $925,000 | RFA |
|||||||
| Jacob Fowler | 70 | 21 | G | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Total | $10,776,925 | $8,926,925 | $3,606,175 | $957,375 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $87,171,822 |
| Cap Space | $828,178 |
| Projections | |
|---|---|
| Current Cash Balance | $75,641,839 |
| Projected Expenses | - $77,183,400 |
| Projected Revenues | $79,279,920 |
| Projected Cash Balance | $77,738,359 |
| Revenues | |
|---|---|
| Total Income To Date | $11,011,100 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $9,920,906 |
| Approx. Daily Expenses | $454,020 |
| Attendance | |
|---|---|
| Home Games Played | 5 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |