





| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Alex Ovechkin | 39 | LW | $13,500,000 | $13,500,000 | $13,500,000 | $13,500,000 | UFA |
|||||
| Colton Parayko | 32 | D | $6,600,000 | UFA |
||||||||
| Tomas Hertl | 31 | C/LW | $8,100,000 | $8,100,000 | $8,100,000 | $8,100,000 | UFA |
|||||
| Dylan Guenther | 22 | RW | $850,000 | RFA |
||||||||
| Ivan Provorov | 28 | D | $7,762,500 | UFA |
||||||||
| Bowen Byram | 24 | D | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
||||||
| Dawson Mercer | 23 | C | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | RFA |
|||||
| Brandon Tanev | 33 | W | $4,600,000 | $4,600,000 | UFA |
|||||||
| Parker Wotherspoon | 27 | D | $1,012,000 | $1,012,000 | $1,012,000 | $1,012,000 | UFA |
|||||
| Vladislav Namestnikov | 32 | C/W | $3,100,000 | $3,100,000 | UFA |
|||||||
| Luke Kunin | 27 | C/RW | $1,017,500 | $1,017,500 | $1,017,500 | UFA |
||||||
| Nick Cousins | 32 | C/W | $2,200,000 | UFA |
||||||||
| Alex Barre-Boulet | 28 | C/RW | $835,184 | $835,184 | $835,184 | UFA |
||||||
| Kailer Yamamoto | 26 | W | $1,131,120 | $1,131,120 | $1,131,120 | $1,131,120 | UFA |
|||||
| Trey Fix-Wolansky | 26 | RW | $665,500 | $665,500 | $665,500 | $665,500 | UFA |
|||||
| Nicolas Aube-Kubel | 29 | RW | $770,000 | UFA |
||||||||
| Helge Grans | 23 | D | $650,000 | RFA |
||||||||
| Ty Smith | 25 | D | $949,666 | $949,666 | $949,666 | RFA |
||||||
| Alex Lyon | 32 | G | $825,000 | $825,000 | UFA |
|||||||
| Brandon Halverson | 29 | G | $650,000 | $650,000 | UFA |
|||||||
| Special Salary | ||||||||||||
| Total | $59,218,470 | $40,385,970 | $31,210,970 | $26,408,620 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Alain Vigneault | 62 | HC | $2,000,000 | $2,000,000 | $2,000,000 |
| Player Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Colton Dach | 22 | LW | $650,000 | $650,000 | RFA |
|||||||
| Ryan Winterton | 21 | C/LW | $650,000 | $650,000 | RFA |
|||||||
| Ethan Samson | 21 | D | $650,000 | $650,000 | RFA |
|||||||
| Alexis Gendron | 21 | C | $650,000 | $650,000 | RFA |
|||||||
| John Stevens | 31 | C/W | $650,000 | $650,000 | $650,000 | UFA |
||||||
| Kyle Looft | 27 | D | $650,000 | $650,000 | UFA |
|||||||
| Alexandre Doucet | 23 | W | $715,000 | $715,000 | $715,000 | $715,000 | RFA |
|||||
| Niko Huuhtanen | 22 | RW | $750,000 | RFA |
||||||||
| Zac Dalpe | 35 | C/W | $1,000,000 | $1,000,000 | UFA |
|||||||
| Anton Malmstrom | 25 | D | $650,000 | RFA |
||||||||
| Gavin Hain | 25 | C | $650,000 | $650,000 | RFA |
|||||||
| Lleyton Moore | 23 | D | $650,000 | RFA |
||||||||
| Andrew Lucas | 26 | D | $650,000 | RFA |
||||||||
| Jordan Dumais | 21 | RW | $750,000 | RFA |
||||||||
| Otto Salin | 21 | D | $750,000 | RFA |
||||||||
| Axel Sandin-Pellikka | 20 | D | $750,000 | RFA |
||||||||
| Andrei Loshko | 20 | C | $750,000 | RFA |
||||||||
| Greg McKegg | 33 | C | $1,000,000 | $1,000,000 | UFA |
|||||||
| Jordan Gross | 30 | D | $650,000 | UFA |
||||||||
| Josh Maniscalco | 26 | D | $650,000 | $650,000 | RFA |
|||||||
| Josh Passolt | 29 | C/LW | $750,000 | $750,000 | $750,000 | UFA |
||||||
| Anthony Costantini | 22 | D | $825,000 | $825,000 | $825,000 | $825,000 | RFA |
|||||
| Haakon Hanelt | 22 | C/W | $650,000 | $650,000 | RFA |
|||||||
| Connor Hughes | 28 | G | $650,000 | $650,000 | $650,000 | UFA |
||||||
| Adam Scheel | 26 | G | $650,000 | $650,000 | RFA |
|||||||
| C0nnor Murphy | 26 | G | $650,000 | RFA |
||||||||
| Anson Thornton | 22 | G | $750,000 | RFA |
||||||||
| Total | $19,190,000 | $11,440,000 | $3,590,000 | $1,540,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $59,218,470 |
| Cap Space | $36,281,530 |
| Projections | |
|---|---|
| Current Cash Balance | $176,893,305 |
| Projected Expenses | - $51,816,240 |
| Projected Revenues | $71,229,519 |
| Projected Cash Balance | $196,306,584 |
| Revenues | |
|---|---|
| Total Income To Date | $14,664,901 |
| Avg. Income per Home Game | $2,094,985 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $7,402,320 |
| Approx. Daily Expenses | $308,430 |
| Attendance | |
|---|---|
| Home Games Played | 7 |
| Season Ticket Percentage | 50% |
| Avg. Attendance per Game | 17,058 (94.77%) |
| Arena Capacity | 18,000 |