





| Player Name | OV | Age | Pos | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Alex Ovechkin | 91 | 41 | C/W | $19,100,000 | UFA |
||||||||
| Jamie Benn | 84 | 37 | C/W | $6,666,667 | UFA |
||||||||
| Jonathan Marchessault | 83 | 36 | C/W | $10,560,000 | $10,560,000 | $10,560,000 | $10,560,000 | UFA |
|||||
| James van Riemsdyk | 81 | 38 | C/W | $2,750,000 | UFA |
||||||||
| Yanni Gourde | 81 | 35 | C/W | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | UFA |
|||||
| Rasmus Sandin | 81 | 27 | D | $1,310,400 | $1,310,400 | RFA |
|||||||
| Mathieu Joseph | 78 | 30 | C/W | $3,750,000 | UFA |
||||||||
| Adam Klapka | 78 | 26 | C/W | $1,170,000 | $1,170,000 | $1,170,000 | RFA |
||||||
| Anthony Duclair | 77 | 31 | C/W | $3,100,000 | $3,100,000 | $3,100,000 | UFA |
||||||
| Daniil But | 77 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Taylor Raddysh | 76 | 29 | C/W | $1,035,000 | $1,035,000 | $1,035,000 | $1,035,000 | UFA |
|||||
| Alex Steeves | 76 | 27 | C/W | $1,521,000 | $1,521,000 | RFA |
|||||||
| Shakir Mukhamadullin | 76 | 25 | D | $930,000 | $930,000 | $930,000 | RFA |
||||||
| Philippe Myers | 75 | 30 | D | $969,000 | $969,000 | UFA |
|||||||
| Helge Grans | 70 | 25 | D | $750,000 | $750,000 | $750,000 | $750,000 | RFA |
|||||
| David Spacek | 68 | 24 | D | $925,000 | RFA |
||||||||
| Ethan Samson | 68 | 23 | D | $925,000 | RFA |
||||||||
| Ryan O'Rourke | 64 | 25 | D | $775,000 | RFA |
||||||||
| Josh Filmon | 63 | 23 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Noah Beck | 63 | 26 | D | $950,000 | RFA |
||||||||
| Arturs Silovs | 81 | 26 | G | $875,500 | $875,500 | RFA |
|||||||
| Ty Young | 70 | 22 | G | $950,000 | $950,000 | RFA |
|||||||
| Special Salary | $2,550,000 | ||||||||||||
| Total | $72,102,567 | $33,710,900 | $27,135,000 | $20,985,000 |
| Coach Name | Age | Pos | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| John Hynes | 51 | HC | $0 | $0 | $0 | $0 | $0 |
| Player Name | OV | Age | Pos | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Joey Anderson | 76 | 29 | C/W | $828,000 | $828,000 | $828,000 | $828,000 | UFA |
|||||
| Gabe Perreault | 76 | 22 | RW | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Raphael Lavoie | 75 | 26 | C/W | $891,608 | RFA |
||||||||
| Arthur Kaliyev | 75 | 26 | C/W | $841,500 | RFA |
||||||||
| Sam Lafferty | 74 | 32 | C/W | $862,500 | UFA |
||||||||
| Cam Lund | 73 | 23 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Brad Lambert | 72 | 23 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Samuel Honzek | 71 | 22 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Tyler Madden | 70 | 27 | C/W | $798,250 | RFA |
||||||||
| Danil Zhilkin | 70 | 23 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Hunter Haight | 70 | 23 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Jan Jenik | 69 | 26 | C/W | $790,500 | RFA |
||||||||
| Eriks Mateiko | 68 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Aku Koskenvuo | 66 | 24 | G | $950,000 | $950,000 | RFA |
|||||||
| Total | $12,612,358 | $8,428,000 | $2,728,000 | $828,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $72,102,567 |
| Cap Space | $23,397,433 |
| Projections | |
|---|---|
| Current Cash Balance | $61,224,965 |
| Projected Expenses | - $66,168,960 |
| Projected Revenues | $89,373,180 |
| Projected Cash Balance | $84,429,185 |
| Revenues | |
|---|---|
| Total Income To Date | $6,874,860 |
| Avg. Income per Home Game | $2,291,620 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $3,366,932 |
| Approx. Daily Expenses | $375,960 |
| Attendance | |
|---|---|
| Home Games Played | 3 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |