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 | UFA | - | - | - | - | - | - | - | - |
| Robert Thomas |
C |
26 | $9,300,000 | $9,300,000 | RFA | - | - | - | - | - | - | - |
| Mark Scheifele |
C |
32 | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | UFA | - | - | - | - | - |
| Justin Faulk |
D |
33 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | UFA | - | - | - | - |
| Dmitry Orlov |
D |
34 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - |
| Cam Fowler |
D |
34 | $6,500,000 | $6,500,000 | UFA | - | - | - | - | - | - | - |
| JJ Peterka |
RW |
23 | $5,250,000 | $5,250,000 | $5,250,000 | RFA | - | - | - | - | - | - |
| Pavel Zacha |
C |
28 | $5,200,000 | $5,200,000 | UFA | - | - | - | - | - | - | - |
| Charlie Coyle |
C |
33 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
| Connor Murphy |
D |
32 | $5,000,000 | UFA | - | - | - | - | - | - | - | - |
| Alex Vlasic |
D |
24 | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 | UFA | - | - | - |
| Ivan Barbashev |
C |
30 | $3,900,000 | $3,900,000 | UFA | - | - | - | - | - | - | - |
| Colin Blackwell |
C |
32 | $2,200,000 | UFA | - | - | - | - | - | - | - | - |
| David Rittich |
G |
33 | $1,750,000 | $1,750,000 | $1,750,000 | UFA | - | - | - | - | - | - |
| Peyton Krebs |
C |
24 | $1,500,000 | RFA | - | - | - | - | - | - | - | - |
| Joel Hanley |
D |
34 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Vinni Lettieri |
C |
30 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Kevin Lankinen |
G |
30 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Linus Karlsson |
RW |
26 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| Danil Gushchin |
LW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Ryan Shea |
D |
28 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Bonus | $1,100,000 | - | - | - | - | - | - | - | - | - | ||
| PRO TOTALS | $88,700,000 | $60,750,000 | $33,850,000 | $26,850,000 | $11,550,000 | $4,800,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Boris Katchouk |
LW |
27 | $1,100,000 | RFA | - | - | - | - | - | - | - | - |
| Ethan Bear |
D |
28 | $1,000,000 | $1,000,000 | UFA | - | - | - | - | - | - | - |
| Matt Tomkins |
G |
31 | $1,000,000 | UFA | - | - | - | - | - | - | - | - |
| Benjamin Gaudreau |
G |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| William Rousseau |
G |
22 | $950,000 | $950,000 | RFA | - | - | - | - | - | - | - |
| Ian Mitchell |
D |
26 | $925,000 | RFA | - | - | - | - | - | - | - | - |
| Oscar Back |
C |
25 | $900,000 | RFA | - | - | - | - | - | - | - | - |
| Elias Salomonsson |
D |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Niklas Kokko |
G |
21 | $875,000 | $875,000 | $875,000 | RFA | - | - | - | - | - | - |
| Justin Gill |
C LW RW |
22 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Skyler Brind'Amour |
C LW RW |
26 | $875,000 | $875,000 | RFA | - | - | - | - | - | - | - |
| Filip Kral |
D |
26 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Joakim Kemell |
RW |
21 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Ryder Rolston |
C LW RW |
24 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Xavier Bourgault |
RW |
23 | $875,000 | RFA | - | - | - | - | - | - | - | - |
| Andre Lee |
LW |
25 | $850,000 | RFA | - | - | - | - | - | - | - | - |
| Jeffrey Truchon-Viel |
C LW RW |
28 | $850,000 | UFA | - | - | - | - | - | - | - | - |
| Maxim Barbashev |
C LW RW |
22 | $775,000 | $775,000 | $775,000 | RFA | - | - | - | - | - | - |
| Austin Poganski |
RW |
29 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Carson Meyer |
RW |
28 | $775,000 | $775,000 | UFA | - | - | - | - | - | - | - |
| Isaac Belliveau |
D |
23 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Matias Rajaniemi |
D |
23 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Shawn Element |
C |
25 | $775,000 | $775,000 | RFA | - | - | - | - | - | - | - |
| Christian Wolanin |
D |
30 | $775,000 | UFA | - | - | - | - | - | - | - | - |
| FARM TOTALS | $20,950,000 | $11,050,000 | $2,525,000 | $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Barry Trotz | 63 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - |
| COACHING TOTALS | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Attendance
PRO Attendance - 16 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 6000 | 89,992 | 5,625 | 94% | $75 | $6,749,400 |
| Level 2: 5000 | 74,790 | 4,674 | 93% | $50 | $3,739,500 |
| Level 3: 2000 | 30,407 | 1,900 | 95% | $30 | $912,210 |
| Level 4: 4000 | 60,368 | 3,773 | 94% | $20 | $1,207,360 |
| Level 5: 1000 | 14,784 | 924 | 92% | $170 | $2,513,280 |
| Total Attendance: | 270,341 | 16,896 | 94% | - | $16,062,032 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|