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
$8,505,317	3 played / 38 rem.	$2,835,106	92.98%

Expenses
YTD Expenses	Players Total Salaries	Players Total Cap	Special Salary Cap	Coaches Salaries
$7,181,482	$95,075,000	$95,075,000	$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
$513,919	$6,830,131	22	0	$1,799,014

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
172	$540,946	$93,042,712	$110,569,121

Team Total Estimate
Est. Season Expenses	Est. Season Salary Cap	Available Cap Space	Over Salary Floor
$102,610,246	$97,024,199	$6,975,801	$20,124,199
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$121,806,678	$85,549,494	$103,421,653	$17,872,159

Verizon Center
	Capacity	Ticket Price	Avg. Attendance	Attendance %
Level 1	6000	$165	5,566	92.8%
Level 2	5000	$112	4,839	96.8%
Level 3	4000	$90	3,803	95.1%
Level 4	3000	$65	3,000	100.0%
Luxury	3000	$250	2,319	77.3%
Total/Avg.	21,000	—	19,527	93.0%

Pro Players Salaries (22)

Player	Age	Yrs	Salary	Remaining
Connor HellebuyckC. Hellebuyck	33	4	$10,500,000	$9,762,162
Drew DoughtyD. Doughty	37	1	$10,000,000	$9,297,297
Zach WerenskiZ. Werenski	29	4	$10,000,000	$9,297,297
Jesper BrattJ. Bratt	28	5	$8,500,000	$7,902,703
Gabriel VilardiG. Vilardi	27	5	$7,500,000	$6,972,973
Devon ToewsD. Toews	32	1	$6,900,000	$6,415,135
Chandler StephensonC. Stephenson	32	5	$6,000,000	$5,578,378
Brayden SchennB. Schenn	35	2	$5,000,000	$4,648,649
Jamie OleksiakJ. Oleksiak	34	2	$5,000,000	$4,648,649
Adam LowryA. Lowry	33	5	$3,850,000	$3,579,459
Jonas BrodinJ. Brodin	33	2	$3,200,000	$2,975,135
Mathieu OlivierM. Olivier	29	3	$3,000,000	$2,789,189
Yakov TreninY. Trenin	29	2	$2,800,000	$2,603,243
Drew O'ConnorD. O'Connor	28	5	$2,750,000	$2,556,757
Cam TalbotC. Talbot	39	1	$2,500,000	$2,324,324
Jonatan BerggrenJ. Berggren	26	1	$1,500,000	$1,394,595
Vladislav NamestnikovV. Namestnikov	34	2	$1,250,000	$1,162,162
Tye KartyeT. Kartye	25	2	$1,200,000	$1,115,676
Philip TomasinoP. Tomasino	25	1	$1,000,000	$929,730
Mackie SamoskevichM. Samoskevich	24	1	$925,000	$860,000
Zac JonesZ. Jones	26	1	$850,000	$790,270
Clay StevensonC. Stevenson	27	2	$850,000	$790,270
22 Contracts	30.2	-	$95,075,000	$88,394,053
Coach: Dave Tippett	64	1	$5,000,000	-

Farm Players Salaries (17)

Player	Age	Yrs	Salary	Remaining
Jamie DrysdaleJ. Drysdale	24	1	$230,000	$2,160,280
Travis DermottT. Dermott	30	2	$175,000	$1,643,692
Samuel FagemoS. Fagemo	26	1	$135,000	$1,267,991
Francesco PinelliF. Pinelli	23	2	$95,000	$892,290
Carter BergerC. Berger	27	2	$95,000	$892,290
Caden PriceC. Price	21	3	$93,556	$878,723
Kirill KirsanovK. Kirsanov	24	3	$93,375	$877,027
Julian LutzJ. Lutz	22	3	$92,333	$867,243
Laurent DauphinL. Dauphin	31	1	$90,000	$845,327
Jack ThompsonJ. Thompson	24	2	$90,000	$845,327
Jeff MalottJ. Malott	30	2	$90,000	$845,327
Jesse PulkkinenJ. Pulkkinen	22	3	$89,750	$842,979
Brad LambertB. Lambert	23	2	$88,667	$832,804
Oskar OlaussonO. Olausson	24	1	$86,333	$810,888
Jaret Anderson-DolanJ. Anderson-Dolan	27	1	$85,000	$798,364
Helge GransH. Grans	24	2	$85,000	$798,364
Dustin TokarskiD. Tokarski	37	1	$85,000	$798,364
17 Contracts	25.8	-	$17,990,139	$16,897,280
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
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: 22	—	30.2	—	91.4%	22 $95,075,000	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					$6,975,801
Est. Above $76.90m Floor					$20,124,199

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Jamie DrysdaleJ. Drysdale	D	24	1	2.2	$2,300,000	RFA · 25y
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: 17	—	25.8	—	0.0%	17 $17,990,139	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