





| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Alex Ovechkin | 92 | 40 | C/W | $15,360,000 | UFA |
||||||||
| Mikael Granlund | 87 | 34 | C/W | $7,308,000 | $7,308,000 | $7,308,000 | UFA |
||||||
| Nazem Kadri | 87 | 35 | C/W | $7,625,000 | $7,625,000 | $7,625,000 | UFA |
||||||
| Adam Henrique | 85 | 36 | C/W | $6,982,500 | UFA |
||||||||
| Jonas Brodin | 85 | 32 | D | $3,105,000 | UFA |
||||||||
| Jakob Chychrun | 85 | 28 | D | $4,761,000 | $4,761,000 | $4,761,000 | $4,761,000 | $4,761,000 | UFA |
||||
| JJ Peterka | 85 | 24 | C/W | $925,000 | RFA |
||||||||
| Aaron Ekblad | 84 | 30 | D | $7,762,500 | $7,762,500 | $7,762,500 | $7,762,500 | UFA |
|||||
| Alex Killorn | 83 | 36 | C/W | $6,754,500 | $6,754,500 | UFA |
|||||||
| Juraj Slafkovsky | 83 | 22 | C/W | $925,000 | RFA |
||||||||
| David Savard | 82 | 35 | D | $4,871,667 | $4,871,667 | $4,871,667 | UFA |
||||||
| Dawson Mercer | 82 | 24 | C/W | $3,744,000 | $3,744,000 | $3,744,000 | $3,744,000 | $3,744,000 | RFA |
||||
| Lars Eller | 81 | 37 | C/W | $3,600,000 | $3,600,000 | UFA |
|||||||
| Max Domi | 80 | 31 | C/W | $3,105,000 | $3,105,000 | UFA |
|||||||
| Dmitry Kulikov | 79 | 35 | D | $2,357,000 | UFA |
||||||||
| Darren Raddysh | 78 | 30 | D | $991,575 | $991,575 | $991,575 | $991,575 | UFA |
|||||
| Connor Dewar | 78 | 27 | C/W | $741,600 | RFA |
||||||||
| Cole Koepke | 76 | 28 | C/W | $883,500 | $883,500 | $883,500 | $883,500 | UFA |
|||||
| Frederik Andersen | 87 | 36 | G | $3,750,000 | $3,750,000 | $3,750,000 | $3,750,000 | UFA |
|||||
| Dan Vladar | 83 | 28 | G | $2,059,200 | RFA |
||||||||
| Special Salary | |||||||||||||
| Total | $87,612,042 | $55,156,742 | $41,697,242 | $21,892,575 | $8,505,000 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jared Bednar | 53 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sam Malinski | 76 | 27 | D | $795,600 | $795,600 | RFA |
|||||||
| Jakob Pelletier | 75 | 25 | C/W | $832,000 | $832,000 | $832,000 | $832,000 | RFA |
|||||
| Rory Kerins | 75 | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Valtteri Puustinen | 74 | 27 | C/W | $798,250 | RFA |
||||||||
| Fabian Lysell | 73 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Maveric Lamoureux | 73 | 22 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Daemon Hunt | 72 | 24 | D | $925,000 | RFA |
||||||||
| Adam Ginning | 71 | 26 | D | $1,200,000 | RFA |
||||||||
| Tobias Bjornfot | 69 | 25 | D | $786,000 | $786,000 | $786,000 | $786,000 | RFA |
|||||
| Niko Huuhtanen | 69 | 23 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Simon Robertsson | 69 | 23 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Cole McWard | 68 | 25 | D | $925,000 | RFA |
||||||||
| Jacob Quillan | 68 | 24 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Cade Webber | 67 | 25 | D | $950,000 | $950,000 | RFA |
|||||||
| Carson Lambos | 66 | 23 | D | $925,000 | $925,000 | RFA |
|||||||
| Stanislav Svozil | 66 | 23 | D | $925,000 | $925,000 | RFA |
|||||||
| Jackson Edward | 64 | 22 | D | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Jakub Rychlovsky | 64 | 24 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Martin Jones | 84 | 36 | G | $1,000,000 | UFA |
||||||||
| Hunter Shepard | 77 | 30 | G | $891,250 | $891,250 | $891,250 | UFA |
||||||
| Garin Bjorklund | 74 | 24 | G | $950,000 | $950,000 | RFA |
|||||||
| Total | $19,453,100 | $14,604,850 | $6,309,250 | $1,618,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $87,612,042 |
| Cap Space | $387,958 |
| Projections | |
|---|---|
| Current Cash Balance | $25,404,039 |
| Projected Expenses | - $77,573,210 |
| Projected Revenues | $77,077,700 |
| Projected Cash Balance | $24,908,529 |
| Revenues | |
|---|---|
| Total Income To Date | $13,213,320 |
| Avg. Income per Home Game | $2,202,220 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $10,038,886 |
| Approx. Daily Expenses | $456,313 |
| Attendance | |
|---|---|
| Home Games Played | 6 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |