WSH Finances

$104.00m / $76.90m

These numbers are re-calculated by the STHS on every sim update. For real-time cap figures (ex: after a roster change), refer to the Cap Detail tab.

Income
YTD Revenue	Home Games	Avg. per Game	Avg. Attendance
—	—	—	—

Expenses
YTD Expenses	Players Total Salaries	Players Total Cap	Special Salary Cap	Coaches Salaries
$553,378	$97,375,000	$97,375,000	$1,800,000	$5,000,000
Salary Cap per Day	Salary Cap to Date	Players in Salary Cap	Players Out of Cap	Farm Team Salary
$526,351	$526,351	23	0	$1,569,014

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
184	$553,378	$101,821,552	—

Team Total Estimate
Est. Season Expenses	Est. Season Salary Cap	Available Cap Space	Over Salary Floor
$104,544,034	$99,174,935	$4,825,065	$22,274,935
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$66,920	$83,728,627	-$20,251,893	-$103,980,520

Verizon Center
	Capacity	Ticket Price	Avg. Attendance	Attendance %
Level 1	6000	$165	—	—
Level 2	5000	$112	—	—
Level 3	4000	$90	—	—
Level 4	3000	$65	—	—
Luxury	3000	$250	—	—
Total/Avg.	21,000	—	—	—

Pro Players Salaries (23)

Player	Age	Yrs	Salary	Remaining
Connor HellebuyckC. Hellebuyck	33	4	$10,500,000	$10,443,243
Drew DoughtyD. Doughty	37	1	$10,000,000	$9,945,946
Zach WerenskiZ. Werenski	29	4	$10,000,000	$9,945,946
Jesper BrattJ. Bratt	28	5	$8,500,000	$8,454,054
Gabriel VilardiG. Vilardi	27	5	$7,500,000	$7,459,459
Devon ToewsD. Toews	32	1	$6,900,000	$6,862,703
Chandler StephensonC. Stephenson	32	5	$6,000,000	$5,967,568
Brayden SchennB. Schenn	35	2	$5,000,000	$4,972,973
Jamie OleksiakJ. Oleksiak	34	2	$5,000,000	$4,972,973
Adam LowryA. Lowry	33	5	$3,850,000	$3,829,189
Jonas BrodinJ. Brodin	33	2	$3,200,000	$3,182,703
Mathieu OlivierM. Olivier	29	3	$3,000,000	$2,983,784
Yakov TreninY. Trenin	29	2	$2,800,000	$2,784,865
Drew O'ConnorD. O'Connor	28	5	$2,750,000	$2,735,135
Cam TalbotC. Talbot	39	1	$2,500,000	$2,486,486
Jamie DrysdaleJ. Drysdale	24	1	$2,300,000	$2,287,568
Jonatan BerggrenJ. Berggren	26	1	$1,500,000	$1,491,892
Vladislav NamestnikovV. Namestnikov	34	2	$1,250,000	$1,243,243
Tye KartyeT. Kartye	25	2	$1,200,000	$1,193,514
Philip TomasinoP. Tomasino	25	1	$1,000,000	$994,595
Mackie SamoskevichM. Samoskevich	24	1	$925,000	$920,000
Zac JonesZ. Jones	26	1	$850,000	$845,405
Clay StevensonC. Stevenson	27	2	$850,000	$845,405
23 Contracts	30	-	$97,375,000	$96,848,649
Coach: Dave Tippett	64	1	$5,000,000	-

Farm Players Salaries (16)

Player	Age	Yrs	Salary	Remaining
Travis DermottT. Dermott	30	2	$175,000	$1,741,822
Samuel FagemoS. Fagemo	26	1	$135,000	$1,343,692
Francesco PinelliF. Pinelli	23	2	$95,000	$945,561
Carter BergerC. Berger	27	2	$95,000	$945,561
Caden PriceC. Price	21	3	$93,556	$931,184
Kirill KirsanovK. Kirsanov	24	3	$93,375	$929,387
Julian LutzJ. Lutz	22	3	$92,333	$919,018
Laurent DauphinL. Dauphin	31	1	$90,000	$895,794
Jack ThompsonJ. Thompson	24	2	$90,000	$895,794
Jeff MalottJ. Malott	30	2	$90,000	$895,794
Jesse PulkkinenJ. Pulkkinen	22	3	$89,750	$893,306
Brad LambertB. Lambert	23	2	$88,667	$882,524
Oskar OlaussonO. Olausson	24	1	$86,333	$859,299
Jaret Anderson-DolanJ. Anderson-Dolan	27	1	$85,000	$846,028
Helge GransH. Grans	24	2	$85,000	$846,028
Dustin TokarskiD. Tokarski	37	1	$85,000	$846,028
16 Contracts	25.9	-	$15,690,139	$15,616,820
Farm Coach: Derek Plante	54	2	$600,000	-

Projections & Commitments

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Connor HellebuyckC. Hellebuyck	G	33	4	10.1	$10,500,000	$10,500,000	$10,500,000	$10,500,000	UFA · 37y
Drew DoughtyD. Doughty	D	37	1	9.6	$10,000,000	UFA · 38y
Zach WerenskiZ. Werenski	D	29	4	9.6	$10,000,000	$10,000,000	$10,000,000	$10,000,000	UFA · 33y
Jesper BrattJ. Bratt	F	28	5	8.2	$8,500,000	$8,500,000	$8,500,000	$8,500,000	$8,500,000
Gabriel VilardiG. Vilardi	F	27	5	7.2	$7,500,000	$7,500,000	$7,500,000	$7,500,000	$7,500,000
Devon ToewsD. Toews	D	32	1	6.6	$6,900,000	UFA · 33y
Chandler StephensonC. Stephenson	F	32	5	5.8	$6,000,000	$6,000,000	$6,000,000	$6,000,000	$6,000,000
Brayden SchennB. Schenn	F	35	2	4.8	$5,000,000	$5,000,000	UFA · 37y
Jamie OleksiakJ. Oleksiak	D	34	2	4.8	$5,000,000	$5,000,000	UFA · 36y
Adam LowryA. Lowry	F	33	5	3.7	$3,850,000	$3,850,000	$3,850,000	$3,850,000	$3,850,000
Jonas BrodinJ. Brodin	D	33	2	3.1	$3,200,000	$3,200,000	UFA · 35y
Mathieu OlivierM. Olivier	F	29	3	2.9	$3,000,000	$3,000,000	$3,000,000	UFA · 32y
Yakov TreninY. Trenin	F	29	2	2.7	$2,800,000	$2,800,000	UFA · 31y
Drew O'ConnorD. O'Connor	F	28	5	2.6	$2,750,000	$2,750,000	$2,750,000	$2,750,000	$2,750,000
Cam TalbotC. Talbot	G	39	1	2.4	$2,500,000	UFA · 40y
Jamie DrysdaleJ. Drysdale	D	24	1	2.2	$2,300,000	RFA · 25y
Jonatan BerggrenJ. Berggren	F	26	1	1.4	$1,500,000	RFA · 27y
Vladislav NamestnikovV. Namestnikov	F	34	2	1.2	$1,250,000	$1,250,000	UFA · 36y
Tye KartyeT. Kartye	F	25	2	1.2	$1,200,000	$1,200,000	RFA · 27y
Philip TomasinoP. Tomasino	F	25	1	1.0	$1,000,000	RFA · 26y
Mackie SamoskevichM. Samoskevich	F	24	1	0.9	$925,000	RFA · 25y
Zac JonesZ. Jones	D	26	1	0.8	$850,000	RFA · 27y
Clay StevensonC. Stevenson	G	27	2	0.8	$850,000	$850,000	UFA · 29y
Total: 23	—	30	—	93.6%	23 $97,375,000	15 $71,400,000	8 $52,100,000	7 $49,100,000	5 $28,600,000
Special Salary Cap Value				1.73%	$1,800,000
Estimated Cap Space					$4,825,065
Est. Above $76.90m Floor					$22,274,935

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Travis DermottT. Dermott	D	30	2	1.7	$1,750,000	$1,750,000	UFA · 32y
Samuel FagemoS. Fagemo	F	26	1	1.3	$1,350,000	RFA · 27y
Francesco PinelliF. Pinelli	F	23	2	0.9	$950,000	$950,000	RFA · 25y
Carter BergerC. Berger	D	27	2	0.9	$950,000	$950,000	UFA · 29y
Caden PriceC. Price	D	21	3	0.9	$935,556	$935,556	$935,556	RFA · 24y
Kirill KirsanovK. Kirsanov	D	24	3	0.9	$933,750	$933,750	$933,750	RFA · 27y
Julian LutzJ. Lutz	F	22	3	0.9	$923,333	$923,333	$923,333	RFA · 25y
Laurent DauphinL. Dauphin	F	31	1	0.9	$900,000	UFA · 32y
Jack ThompsonJ. Thompson	D	24	2	0.9	$900,000	$900,000	RFA · 26y
Jeff MalottJ. Malott	F	30	2	0.9	$900,000	$900,000	UFA · 32y
Jesse PulkkinenJ. Pulkkinen	D	22	3	0.9	$897,500	$897,500	$897,500	RFA · 25y
Brad LambertB. Lambert	F	23	2	0.9	$886,667	$886,667	RFA · 25y
Oskar OlaussonO. Olausson	F	24	1	0.8	$863,333	RFA · 25y
Jaret Anderson-DolanJ. Anderson-Dolan	F	27	1	0.8	$850,000	RFA · 28y
Helge GransH. Grans	D	24	2	0.8	$850,000	$850,000	RFA · 26y
Dustin TokarskiD. Tokarski	G	37	1	0.8	$850,000	UFA · 38y
Total: 16	—	25.9	—	0.0%	16 $15,690,139	11 $10,876,806	4 $3,690,139	0 $0	0 $0

Note: The salary cap amounts for the current year and the % of salary cap are based on a calculation of the simple salary cap calculation. Since the league's salary cap is based on complex calculation, the results of this analysis could be incorrect by a small margin.

Salary Retentions (3)

View all →

Type	Player	Retained Cap Hit	Retained %	Trade Partner	Date
Retention	Pavel Zacha	+$2,250,000	50%	UTA	Jul 15, 2026
Retention	Tyler Toffoli	+$3,000,000	44.1%	SJS	Aug 21, 2026
Acquired	Devon Toews	-$3,450,000	50%	TBL	Aug 14, 2026
Net Retained Cap		+$1,800,000