





| 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 | $7,207,200 | $7,207,200 | $7,207,200 | $7,207,200 | 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 | $7,045,200 | $7,045,200 | $7,045,200 | $7,045,200 | $7,045,200 | 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 |
|||||||
| Evgenii Dadonov | 81 | 37 | C/W | $1,800,000 | $1,800,000 | UFA |
|||||||
| Dmitry Kulikov | 79 | 35 | D | $2,357,000 | UFA |
||||||||
| Michael Amadio | 79 | 30 | C/W | $782,325 | $782,325 | UFA |
|||||||
| Darren Raddysh | 78 | 30 | D | $991,575 | $991,575 | $991,575 | $991,575 | UFA |
|||||
| Connor Dewar | 78 | 27 | C/W | $741,600 | $1,128,600 | $1,128,600 | $1,128,600 | $1,128,600 | UFA |
||||
| Cole Koepke | 76 | 28 | C/W | $883,500 | $883,500 | $883,500 | $883,500 | UFA |
|||||
| Jakob Pelletier | 75 | 25 | C/W | $832,000 | $832,000 | $832,000 | $832,000 | RFA |
|||||
| 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 | $3,406,950 | $3,406,950 | $3,406,950 | $3,406,950 | $3,406,950 | UFA |
|||
| Special Salary | $1,552,500 | $1,552,500 | |||||||||||
| Total | $81,848,867 | $74,254,017 | $61,317,192 | $41,512,525 | $27,292,950 | $10,452,150 |
| 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 |
|||||||
| Rory Kerins | 75 | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Valtteri Puustinen | 74 | 27 | C/W | $798,250 | $806,000 | 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 | $798,250 | $798,250 | $798,250 | RFA |
|||||
| Adam Ginning | 71 | 26 | D | $1,200,000 | $819,000 | $819,000 | 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 | $806,000 | $806,000 | $806,000 | 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 | $18,621,100 | $17,002,100 | $7,900,500 | $2,390,250 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $81,848,867 |
| Cap Space | $6,151,133 |
| Projections | |
|---|---|
| Current Cash Balance | $27,716,283 |
| Projected Expenses | - $35,260,148 |
| Projected Revenues | $31,572,769 |
| Projected Cash Balance | $24,028,904 |
| Revenues | |
|---|---|
| Total Income To Date | $60,890,340 |
| Avg. Income per Home Game | $2,255,197 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $51,819,599 |
| Approx. Daily Expenses | $457,924 |
| Attendance | |
|---|---|
| Home Games Played | 27 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |