Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Alex Ovechkin |
LW |
39 | $10,000,000 | UFA | - | - | - | - | - | - | - | - |
| Jason Zucker |
LW RW |
32 | $5,500,000 * | $5,500,000 * | UFA | - | - | - | - | - | - | - |
| Nick Foligno |
C LW |
37 | $5,200,000 * | $5,200,000 * | UFA | - | - | - | - | - | - | - |
| Tom Wilson |
RW |
30 | $5,100,000 | $5,100,000 | UFA | - | - | - | - | - | - | - |
| T.J. Oshie |
RW |
38 | $5,000,000 | $5,000,000 | UFA | - | - | - | - | - | - | - |
| Scott Laughton |
C LW |
30 | $3,500,000 * | $3,500,000 * | UFA | - | - | - | - | - | - | - |
| Aliaksei Protas |
C |
22 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | RFA | - | - | - | - | - |
| Erik Johnson |
D |
36 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Ilya Samsonov |
G |
27 | $3,000,000 | UFA | - | - | - | - | - | - | - | - |
| Danton Heinen |
LW RW |
29 | $2,800,000 | UFA | - | - | - | - | - | - | - | - |
| Carson Soucy |
D |
30 | $2,750,000 | UFA | - | - | - | - | - | - | - | - |
| Nate Schmidt |
D |
33 | $2,500,000 * | $2,500,000 * | $2,500,000 * | UFA | - | - | - | - | - | - |
| Connor McMichael |
C LW |
23 | $2,400,000 | $2,400,000 | $2,400,000 | RFA | - | - | - | - | - | - |
| Colin Miller |
D |
32 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - |
| Jonas Siegenthaler |
D |
27 | $1,125,000 | UFA | - | - | - | - | - | - | - | - |
| Alexander Alexeyev |
D |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Martin Fehervary |
D |
25 | $1,000,000 | $1,000,000 | RFA | - | - | - | - | - | - | - |
| Anthony Stolarz |
G |
30 | $950,000 | UFA | - | - | - | - | - | - | - | - |
| Alex Laferriere |
RW |
23 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Brett Leason |
RW |
25 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $61,475,000 | $37,850,000 | $10,750,000 | $3,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jakub Vrana |
LW RW |
28 | $4,000,000 | UFA | - | - | - | - | - | - | - | - |
| Adam Klapka |
C |
24 | $1,250,000 | $1,250,000 | $1,250,000 | RFA | - | - | - | - | - | - |
| Tyrel Bauer |
D |
22 | $1,150,000 | $1,150,000 | RFA | - | - | - | - | - | - | - |
| Milos Kelemen |
C |
25 | $1,000,000 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - |
| Axel Jonsson Fjallby |
LW |
26 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Sebastian Cossa |
G |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Isaac Poulter |
G |
23 | $900,000 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - |
| Jan Mysak |
C LW |
22 | $900,000 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - |
| Carter Mazur |
LW |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Maxim Groshev |
LW RW |
23 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Roni Hirvonen |
LW RW |
22 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| David Rittich |
G |
32 | $850,000 | $850,000 | UFA | - | - | - | - | - | - | - |
| Luka Profaca |
D |
22 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Mitchell Gibson |
G |
25 | $800,000 | $800,000 | $800,000 | UFA | - | - | - | - | - | - |
| Lucas Johansen |
D |
27 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Beck Malenstyn |
LW |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Garrett Pilon |
C |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Kody Clark |
RW |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Riley Sutter |
RW |
25 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Axel Jonsson-Fjallby |
LW |
26 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Tyler Pitlick |
RW |
33 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Tyson Kozak |
C |
22 | $750,000 | $750,000 | RFA | - | - | - | - | - | - | - |
| Alex Kannok Leipert |
D |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Connor Corcoran |
D |
24 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $24,000,000 | $14,450,000 | $7,400,000 | $1,800,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2034/34 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Dave Tippett | 62 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | - | - | - | - | - | - |
| COACHING TOTALS | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 6 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 0 | 0 | 0% | $100 | $0 |
| Level 2: 5000 | 0 | 0 | 0% | $60 | $0 |
| Level 3: 2000 | 0 | 0 | 0% | $35 | $0 |
| Level 4: 4000 | 0 | 0 | 0% | $25 | $0 |
| Level 5: 1000 | 0 | 0 | 0% | $200 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|