• AHSQ
  • Day 46Game 309
    Florida6
    Washington
    Boxscore 0 Likes
  • Day 52Game 355
    Chicago0
    Washington
    Preview 0 Likes
  • Day 54Game 371
    Columbus
    Washington
    Preview 0 Likes
  • Day 48Game 308
    Bruins9
    Bears6
    Boxscore 0 Likes
  • Day 51Game 323
    Bears4
    Bruins6
    Boxscore 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 1 Jul 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27
Alexander Ovechkin
 
LW
 
 
 
33 $9,538,462 UFA - - - -
Alexander Ovechkin
 
LW
 
 
 
33 $9,538,462 UFA - - - -
Alexander Ovechkin
 
LW
 
 
 
33 $9,538,462 UFA - - - -
Evgeny Kuznetsov
C
 
 
 
 
26 $7,800,000 $7,800,000 UFA - - -
Timo Meier
 
LW
RW
 
 
22 $6,000,000 $6,000,000 $6,000,000 RFA - -
Nate Schmidt
 
 
 
D
 
27 $5,950,000 $5,950,000 $5,950,000 UFA - -
Aleksander Barkov
C
 
 
 
 
24 $5,900,000 $5,900,000 RFA - - -
Josh Anderson
 
LW
RW
 
 
24 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 UFA
Jaccob Slavin
 
 
 
D
 
25 $5,300,000 $5,300,000 $5,300,000 $5,300,000 UFA -
Jake Allen
 
 
 
 
G
28 $4,350,000 UFA - - - -
Olli Maatta
 
 
 
D
 
24 $4,083,333 $4,083,333 RFA - - -
Mattias Ekholm
 
 
 
D
 
28 $3,750,000 UFA - - - -
Lars Eller
C
 
 
 
 
29 $3,500,000 $3,500,000 UFA - - -
Kasperi Kapanen
 
LW
RW
 
 
22 $3,200,000 $3,200,000 RFA - - -
Adam Lowry
C
 
 
 
 
25 $2,916,666 RFA - - - -
Matt Martin
 
LW
 
 
 
29 $1,750,000 * $1,750,000 * UFA - - -
Brendan Lemieux
 
LW
RW
 
 
22 $1,550,000 RFA - - - -
Tucker Poolman
 
 
 
D
 
25 $1,225,000 RFA - - - -
Jonas Siegenthaler
 
 
 
D
 
22 $1,125,000 $1,125,000 $1,125,000 RFA - -
Pheonix Copley
 
 
 
 
G
26 $1,100,000 $1,100,000 UFA - - -
Alexander Nylander
 
LW
RW
 
 
21 $925,000 RFA - - - -
Brett Ritchie
 
 
RW
 
 
25 $900,000 * $900,000 * $900,000 * $900,000 * UFA -
Dominik Simon
 
LW
RW
 
 
24 $750,000 RFA - - - -
Hunter Drew
 
 
 
D
 
20 $700,000 $700,000 RFA - - -
Bonus - - - - - -
PRO TOTALS $77,813,461 $52,808,333 $24,775,000 $11,700,000 $5,500,000 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 1 Jul 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27
Danick Martel
 
LW
 
 
 
26 $1,175,000 RFA - - - -
Dylan Gambrell
C
 
RW
 
 
24 $1,100,000 $1,100,000 RFA - - -
Gemel Smith
C
LW
RW
 
 
26 $989,119 $989,119 $989,119 RFA - -
Eric Robinson
 
LW
RW
 
 
25 $975,000 RFA - - - -
Josh Jacobs
 
 
 
D
 
24 $937,125 $937,125 RFA - - -
Veini Vehvilainen
 
 
 
 
G
23 $925,000 RFA - - - -
Wade Allison
 
 
RW
 
 
23 $925,000 RFA - - - -
Dmitry Sokolov
 
LW
RW
 
 
22 $850,000 RFA - - - -
Artyom Zagidulin
 
 
 
 
G
26 $842,500 RFA - - - -
Remi Elie
 
LW
 
 
 
25 $810,338 RFA - - - -
David Quenneville
 
 
 
D
 
22 $775,000 RFA - - - -
Matthew Highmore
 
LW
RW
 
 
24 $761,250 RFA - - - -
Liam O'Brien
C
LW
 
 
 
26 $750,750 RFA - - - -
Gabriel Bourque
 
LW
RW
 
 
30 $700,000 $700,000 $700,000 UFA - -
Wyatt Wylie
 
 
 
D
 
22 $700,000 $700,000 $700,000 RFA - -
Brandon Fortunato
 
 
 
D
 
25 $700,000 RFA - - - -
Brennan Menell
 
 
 
D
 
23 $700,000 RFA - - - -
Jake Elmer
 
 
RW
 
 
22 $700,000 RFA - - - -
Joel Kiviranta
 
LW
RW
 
 
24 $700,000 RFA - - - -
Kale Kessy
 
LW
 
 
 
29 $700,000 RFA - - - -
Linus Olund
C
 
 
 
 
24 $700,000 RFA - - - -
Oskar Steen
C
 
RW
 
 
23 $700,000 RFA - - - -
Turner Elson
 
LW
RW
 
 
28 $700,000 RFA - - - -
FARM TOTALS $18,816,082 $4,426,244 $2,389,119 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-26
Dave Tippett 60 $5,500,000 $5,500,000 $5,500,000 - -
COACHING TOTALS $5,500,000 $5,500,000 $5,500,000 $0 $0

Attendance

PRO Attendance - 11 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7250 58,384  5,308  73% $150  $8,757,600
Level 2: 6050 50,445  4,586  76% $90  $4,540,050
Level 3: 3600 31,787  2,890  80% $70  $2,225,090
Level 4: 4100 30,251  2,750  67% $50  $1,512,550
Level 5: 3000 15,661  1,424  47% $325  $5,089,825
Total Attendance: 186,528  16,957 71% - $32,966,420

Balance Sheet

Income
Home Games Left 30
Average Attendance - % 16,957 (71%)
Average Income per Game $2,996,947
Year to Date Revenue $ 32,966,420
Estimated Revenue $89,908,418
End Year Estimated Revenue $122,874,838
  Expense
Days Remaining 6
Pro Expenses Per Days $389,067
Pro Year To Date Expenses $2,334,402
Farm Expenses Per Days $91,036
Farm Year To Date Expenses $546,216
Pro Payroll $77,813,461
Estimated Season Expenses $80,694,079

Bank Account
Current Funds $140,624,905
Projected Revenue + $122,874,838
Projected Expenses - $80,694,079
Projected Bank Account $182,805,664
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $77,813,461
Remaining Cap Space $-6,413,461