Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Tomas Hertl | 29 | C/LW | $6,750,000 | UFA |
||||||||
Alex Ovechkin | 37 | LW | $12,400,001 | UFA |
||||||||
Colton Parayko | 30 | D | $6,600,000 | $6,600,000 | UFA |
|||||||
Ivan Provorov | 26 | D | $7,762,500 | $7,762,500 | RFA |
|||||||
Vladislav Namestnikov | 30 | C/W | $3,100,000 | $3,100,000 | $3,100,000 | UFA |
||||||
Bowen Byram | 22 | D | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
|||||
Dawson Mercer | 21 | C | $975,000 | RFA |
||||||||
Nicolas Aube-Kubel | 27 | RW | $770,000 | $770,000 | UFA |
|||||||
Dylan Guenther | 20 | RW | $850,000 | $850,000 | RFA |
|||||||
Brandon Tanev | 31 | W | $4,600,000 | $4,600,000 | $4,600,000 | UFA |
||||||
Luke Kunin | 25 | C/RW | $1,017,500 | $1,017,500 | $1,017,500 | $1,017,500 | UFA |
|||||
Alex Goligoski | 38 | D | $750,000 | UFA |
||||||||
Nick Cousins | 30 | C/W | $2,200,000 | $2,200,000 | UFA |
|||||||
Parker Wotherspoon | 26 | D | $880,000 | RFA |
||||||||
Kailer Yamamoto | 24 | W | $1,028,291 | RFA |
||||||||
Trey Fix-Wolansky | 24 | RW | $605,000 | RFA |
||||||||
Alex Barre-Boulet | 26 | C/RW | $835,184 | $835,184 | $835,184 | $835,184 | UFA |
|||||
John Stevens | 29 | C/W | $650,000 | $650,000 | $650,000 | $650,000 | UFA |
|||||
Ty Smith | 23 | D | $949,666 | $949,666 | $949,666 | $949,666 | RFA |
|||||
Jordan Gross | 28 | D | $650,000 | $650,000 | UFA |
|||||||
Alex Lyon | 30 | G | $825,000 | $825,000 | $825,000 | UFA |
||||||
Brandon Halverson | 27 | G | $650,000 | $650,000 | $650,000 | UFA |
||||||
Special Salary | ||||||||||||
Total | $56,848,142 | $33,459,850 | $14,627,350 | $5,452,350 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Alain Vigneault | 61 | HC | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Zac Dalpe | 33 | C/W | $1,000,000 | $1,000,000 | $1,000,000 | UFA |
||||||
Ryan Winterton | 19 | C/LW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Greg McKegg | 31 | C | $1,000,000 | $1,000,000 | $1,000,000 | UFA |
||||||
Ashton Sautner | 29 | D | $650,000 | UFA |
||||||||
Colton Dach | 20 | LW | $650,000 | $650,000 | $650,000 | RFA |
||||||
Helge Grans | 21 | D | $650,000 | $650,000 | RFA |
|||||||
Ethan Samson | 20 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Gavin Hain | 23 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Josh Maniscalco | 24 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Artyom Anisimov | 35 | C/LW | $650,000 | UFA |
||||||||
Anton Malmstrom | 23 | D | $650,000 | $650,000 | RFA |
|||||||
Alexis Gendron | 19 | C | $650,000 | $650,000 | $650,000 | RFA |
||||||
Lleyton Moore | 21 | D | $650,000 | $650,000 | RFA |
|||||||
Josh Passolt | 27 | C/LW | $750,000 | $750,000 | $750,000 | $750,000 | UFA |
|||||
Kyle Looft | 25 | D | $650,000 | $650,000 | $650,000 | RFA |
||||||
Andrew Lucas | 24 | D | $650,000 | $650,000 | RFA |
|||||||
Anthony Costantini | 21 | D | $750,000 | RFA |
||||||||
Alexandre Doucet | 21 | W | $650,000 | RFA |
||||||||
Haakon Hanelt | 20 | C/W | $650,000 | $650,000 | $650,000 | RFA |
||||||
C0nnor Murphy | 24 | G | $650,000 | $650,000 | RFA |
|||||||
Anson Thornton | 20 | G | $750,000 | $750,000 | RFA |
|||||||
Total | $14,650,000 | $11,950,000 | $7,950,000 | $750,000 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $56,848,142 |
Cap Space | $31,151,858 |
Projections | |
---|---|
Current Cash Balance | $151,459,869 |
Projected Expenses | - $26,393,822 |
Projected Revenues | $43,170,840 |
Projected Cash Balance | $168,236,887 |
Revenues | |
---|---|
Total Income To Date | $49,987,289 |
Avg. Income per Home Game | $2,272,149 |
Expenses | |
---|---|
Expenses Paid To Date | $30,134,760 |
Approx. Daily Expenses | $290,042 |
Attendance | |
---|---|
Home Games Played | 22 |
Season Ticket Percentage | 50% |
Avg. Attendance per Game | 16,817 (93.43%) |
Arena Capacity | 18,000 |