





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Evgeni Malkin | 87 | 39 | C/W | $14,925,000 | UFA |
||||||||
| Evander Kane | 85 | 34 | C/W | $5,750,000 | $5,750,000 | UFA |
|||||||
| Mason Marchment | 84 | 31 | C/W | $7,768,333 | $7,768,333 | $7,768,333 | $7,768,333 | UFA |
|||||
| Shayne Gostisbehere | 83 | 33 | D | $4,200,000 | $4,200,000 | $4,200,000 | UFA |
||||||
| Jason Zucker | 82 | 34 | C/W | $4,500,000 | $4,500,000 | $4,500,000 | UFA |
||||||
| Yanni Gourde | 82 | 34 | C/W | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | UFA |
||||
| Cole Perfetti | 82 | 24 | C/W | $3,042,000 | $3,042,000 | $3,042,000 | $3,042,000 | $3,042,000 | RFA |
||||
| Ryan Hartman | 81 | 31 | C/W | $1,840,092 | $1,840,092 | $1,840,092 | UFA |
||||||
| Logan O'Connor | 81 | 29 | C/W | $2,587,500 | $2,587,500 | $2,587,500 | $2,587,500 | UFA |
|||||
| Connor Clifton | 80 | 31 | D | $4,500,000 | $4,500,000 | UFA |
|||||||
| Kevin Stenlund | 80 | 29 | C/W | $2,052,000 | $2,052,000 | $2,052,000 | UFA |
||||||
| Mason Lohrei | 79 | 25 | D | $925,000 | RFA |
||||||||
| Derek Forbort | 78 | 34 | D | $3,429,500 | $3,429,500 | UFA |
|||||||
| Justin Brazeau | 78 | 28 | C/W | $2,365,000 | $2,365,000 | $2,365,000 | UFA |
||||||
| Michael Kesselring | 78 | 26 | D | $850,075 | RFA |
||||||||
| Olli Maatta | 77 | 31 | D | $1,501,000 | $1,501,000 | UFA |
|||||||
| Dryden Hunt | 77 | 30 | C/W | $891,250 | $891,250 | $891,250 | UFA |
||||||
| Emil Lilleberg | 75 | 25 | D | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | RFA |
|||||
| Jonathan Lekkerimaki | 75 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Tye Kartye | 74 | 25 | C/W | $1,900,000 | $1,900,000 | $1,900,000 | RFA |
||||||
| Joonas Korpisalo | 87 | 32 | G | $3,950,000 | $3,950,000 | $3,950,000 | UFA |
||||||
| John Gibson | 86 | 32 | G | $6,510,000 | $6,510,000 | UFA |
|||||||
| Chris Driedger | 76 | 32 | G | $1,500,000 | UFA |
||||||||
| Special Salary | |||||||||||||
| Total | $86,076,750 | $67,876,675 | $46,186,175 | $23,537,833 | $11,682,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dean Evason | 61 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Justin Barron | 76 | 24 | D | $1,184,500 | $1,184,500 | $1,184,500 | $1,184,500 | RFA |
|||||
| Owen Beck | 73 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Ryan Suzuki | 72 | 25 | C/W | $790,500 | $790,500 | RFA |
|||||||
| Ryan Winterton | 71 | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
| David Reinbacher | 71 | 21 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Caedan Bankier | 69 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Kaleb Lawrence | 68 | 23 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Anton Johansson | 66 | 22 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Hunter McDonald | 65 | 24 | D | $925,000 | $925,000 | RFA |
|||||||
| Calle Odelius | 65 | 22 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Jesse Pulkkinen | 65 | 21 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Marek Alscher | 65 | 22 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Damian Clara | 65 | 21 | G | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Total | $12,350,000 | $12,350,000 | $8,784,500 | $1,184,500 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $86,076,750 |
| Cap Space | $1,923,250 |
| Projections | |
|---|---|
| Current Cash Balance | $9,142,533 |
| Projected Expenses | - $76,213,720 |
| Projected Revenues | $79,279,920 |
| Projected Cash Balance | $12,208,733 |
| Revenues | |
|---|---|
| Total Income To Date | $11,011,100 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $9,862,952 |
| Approx. Daily Expenses | $448,316 |
| Attendance | |
|---|---|
| Home Games Played | 5 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |