Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Alex Ovechkin |
LW |
40 | $9,500,000 | $9,500,000 | UFA | - | - | - | - | - | - | - |
| Jake McCabe |
D |
32 | $5,500,000 * | $5,500,000 * | $5,500,000 * | UFA | - | - | - | - | - | - |
| Jason Zucker |
LW RW |
33 | $5,500,000 | UFA | - | - | - | - | - | - | - | - |
| Nick Foligno |
C LW |
38 | $5,200,000 | UFA | - | - | - | - | - | - | - | - |
| Tom Wilson |
RW |
31 | $5,100,000 | UFA | - | - | - | - | - | - | - | - |
| Laurent Brossoit |
G |
32 | $3,750,000 * | $3,750,000 * | $3,750,000 * | UFA | - | - | - | - | - | - |
| Scott Laughton |
C LW |
31 | $3,500,000 | UFA | - | - | - | - | - | - | - | - |
| Aliaksei Protas |
C |
23 | $3,000,000 | $3,000,000 | $3,000,000 | RFA | - | - | - | - | - | - |
| Vladislav Namestnikov |
C LW RW |
33 | $3,000,000 * | $3,000,000 * | UFA | - | - | - | - | - | - | - |
| Nick Perbix |
D |
27 | $2,550,000 | $2,550,000 | $2,550,000 | UFA | - | - | - | - | - | - |
| Nate Schmidt |
D |
34 | $2,500,000 | $2,500,000 | UFA | - | - | - | - | - | - | - |
| Connor McMichael |
C LW |
24 | $2,400,000 | $2,400,000 | RFA | - | - | - | - | - | - | - |
| Colin Miller |
D |
33 | $2,000,000 | $2,000,000 | UFA | - | - | - | - | - | - | - |
| Joel Hanley |
D |
34 | $1,750,000 * | $1,750,000 * | $1,750,000 * | UFA | - | - | - | - | - | - |
| Martin Fehervary |
D |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Alex Laferriere |
RW |
24 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| David Rittich |
G |
33 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Brett Leason |
RW |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Tyler Pitlick |
RW |
34 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Tyson Kozak |
C |
23 | $750,000 | RFA | - | - | - | - | - | - | - | - |
| Bonus | - | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $60,275,000 | $36,800,000 | $16,550,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Adam Klapka |
C |
25 | $1,250,000 | $1,250,000 | RFA | - | - | - | - | - | - | - |
| Tyrel Bauer |
D |
23 | $1,150,000 | RFA | - | - | - | - | - | - | - | - |
| Milos Kelemen |
C |
26 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Alexander Alexeyev |
D |
26 | $1,000,000 | RFA | - | - | - | - | - | - | - | - |
| Axel Jonsson Fjallby |
LW |
27 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Tucker Poolman |
D |
32 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Owen Pickering |
D |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Samuel Honzek |
C |
21 | $950,000 | $950,000 | $950,000 | RFA | - | - | - | - | - | - |
| Sebastian Cossa |
G |
23 | $950,000 | RFA | - | - | - | - | - | - | - | - |
| Anton Wahlberg |
C |
20 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Artyom Duda |
D |
21 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Isaac Poulter |
G |
24 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Jan Mysak |
C LW |
23 | $900,000 | $900,000 | $900,000 | RFA | - | - | - | - | - | - |
| Luka Profaca |
D |
23 | $850,000 | $850,000 | $850,000 | RFA | - | - | - | - | - | - |
| Carter Mazur |
LW |
23 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Maxim Groshev |
LW RW |
24 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Roni Hirvonen |
LW RW |
23 | $850,000 | $850,000 | RFA | - | - | - | - | - | - | - |
| Connor Corcoran |
D |
25 | $800,000 | $800,000 | RFA | - | - | - | - | - | - | - |
| Mitchell Gibson |
G |
26 | $800,000 | $800,000 | UFA | - | - | - | - | - | - | - |
| Kody Clark |
RW |
26 | $800,000 | RFA | - | - | - | - | - | - | - | - |
| Lucas Johansen |
D |
28 | $800,000 | UFA | - | - | - | - | - | - | - | - |
| Alex Kannok Leipert |
D |
25 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Garrett Pilon |
C |
27 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Riley Sutter |
RW |
26 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Axel Jonsson-Fjallby |
LW |
27 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| Vsevolod Komarov |
D |
21 | $750,000 | $750,000 | $750,000 | RFA | - | - | - | - | - | - |
| FARM TOTALS | $23,300,000 | $15,825,000 | $7,100,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2035/35 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Dave Tippett | 63 | $2,000,000 | $2,000,000 | $2,000,000 | - | - | - | - | - | - | - |
| COACHING TOTALS | $2,000,000 | $2,000,000 | $2,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 1 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 5,790 | 5,790 | 97% | $100 | $579,000 |
| Level 2: 5000 | 4,895 | 4,895 | 98% | $60 | $293,700 |
| Level 3: 2000 | 1,801 | 1,801 | 90% | $35 | $63,035 |
| Level 4: 4000 | 3,528 | 3,528 | 88% | $25 | $88,200 |
| Level 5: 1000 | 941 | 941 | 94% | $200 | $188,200 |
| Total Attendance: | 16,955 | 16,955 | 94% | - | $1,806,081 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|