Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Alex Ovechkin | 39 | C/W | $15,360,000 | $15,360,000 | UFA |
|||||||
Nazem Kadri | 34 | C/W | $7,625,000 | $7,625,000 | $7,625,000 | $7,625,000 | UFA |
|||||
Adam Henrique | 35 | C/W | $6,982,500 | $6,982,500 | UFA |
|||||||
Aaron Ekblad | 29 | D | $7,762,500 | $7,762,500 | $7,762,500 | $7,762,500 | $7,762,500 | UFA |
||||
Alex Killorn | 35 | C/W | $6,754,500 | $6,754,500 | $6,754,500 | UFA |
||||||
Mikael Granlund | 33 | C/W | $6,365,250 | UFA |
||||||||
Shayne Gostisbehere | 32 | D | $4,657,500 | UFA |
||||||||
Jakob Chychrun | 27 | D | $4,264,200 | $4,761,000 | $4,761,000 | $4,761,000 | $4,761,000 | $4,761,000 | UFA |
|||
Dawson Mercer | 23 | C/W | $925,000 | $3,744,000 | $3,744,000 | $3,744,000 | $3,744,000 | $3,744,000 | RFA |
|||
Nicholas Paul | 30 | C/W | $3,203,550 | $3,203,550 | $3,203,550 | $3,203,550 | UFA |
|||||
Max Domi | 30 | C/W | $3,105,000 | $3,105,000 | $3,105,000 | UFA |
||||||
JJ Peterka | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Dmitry Kulikov | 34 | D | $2,357,000 | $2,357,000 | UFA |
|||||||
Juraj Slafkovsky | 21 | C/W | $925,000 | $925,000 | RFA |
|||||||
Luke Schenn | 35 | D | $2,820,000 | UFA |
||||||||
Derek Ryan | 38 | C/W | $1,365,000 | UFA |
||||||||
Darren Raddysh | 29 | D | $991,575 | $991,575 | $991,575 | $991,575 | $991,575 | UFA |
||||
Zach Bogosian | 34 | D | $750,000 | UFA |
||||||||
Frederik Andersen | 35 | G | $3,750,000 | $3,750,000 | $3,750,000 | $3,750,000 | $3,750,000 | UFA |
||||
Dan Vladar | 27 | G | $2,059,200 | $2,059,200 | RFA |
|||||||
Special Salary | ||||||||||||
Total | $82,947,775 | $70,305,825 | $41,697,125 | $31,837,625 | $21,009,075 | $8,505,000 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jared Bednar | 52 | HC | $0 | $0 | $0 | $0 | $0 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Austin Watson | 33 | C/W | $750,000 | UFA |
||||||||
Dryden Hunt | 29 | C/W | $891,250 | $891,250 | $891,250 | $891,250 | UFA |
|||||
Valtteri Puustinen | 26 | C/W | $798,250 | $798,250 | RFA |
|||||||
Sam Malinski | 26 | D | $925,000 | $795,600 | $795,600 | RFA |
||||||
Tobias Bjornfot | 24 | D | $786,000 | $786,000 | $786,000 | $786,000 | $786,000 | RFA |
||||
Cole Koepke | 27 | C/W | $867,775 | $883,500 | $883,500 | $883,500 | $883,500 | UFA |
||||
Jakob Pelletier | 24 | C/W | $925,000 | $832,000 | $832,000 | $832,000 | $832,000 | RFA |
||||
Fabian Lysell | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Daemon Hunt | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Cole McWard | 24 | D | $925,000 | $925,000 | RFA |
|||||||
Stanislav Svozil | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Rory Kerins | 23 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Ryan Tverberg | 23 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Roni Hirvonen | 23 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Carson Lambos | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
Ronan Seeley | 22 | D | $925,000 | $925,000 | RFA |
|||||||
Hunter Shepard | 29 | G | $891,250 | $891,250 | $891,250 | $891,250 | UFA |
|||||
Jiri Patera | 26 | G | $816,000 | $806,000 | $806,000 | RFA |
||||||
Total | $15,975,525 | $15,008,850 | $11,435,600 | $4,284,000 | $2,501,500 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $82,947,775 |
Cap Space | $552,225 |
Projections | |
---|---|
Current Cash Balance | $29,212,137 |
Projected Expenses | - $28,945,340 |
Projected Revenues | $33,366,464 |
Projected Cash Balance | $33,633,261 |
Revenues | |
---|---|
Total Income To Date | $52,135,100 |
Avg. Income per Home Game | $2,085,404 |
Expenses | |
---|---|
Expenses Paid To Date | $51,516,632 |
Approx. Daily Expenses | $432,020 |
Attendance | |
---|---|
Home Games Played | 25 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |