SEA 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
$5,822,669	2 played / 39 rem.	$2,911,335	92.51%

Expenses
YTD Expenses	Players Total Salaries	Players Total Cap	Special Salary Cap	Coaches Salaries
$5,466,267	$69,725,000	$69,725,000	$3,000,000	$4,000,000
Salary Cap per Day	Salary Cap to Date	Players in Salary Cap	Players Out of Cap	Farm Team Salary
$376,892	$5,185,193	19	0	$2,940,457

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
172	$398,514	$68,544,408	$116,453,380

Team Total Estimate
Est. Season Expenses	Est. Season Salary Cap	Available Cap Space	Over Salary Floor
$77,824,095	$73,010,617	$30,989,383	-$3,889,383
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$126,519,918	$30,247,036	$78,482,204	$48,235,168

Climate Pledge Arena
	Capacity	Ticket Price	Avg. Attendance	Attendance %
Level 1	6000	$168	5,960	99.3%
Level 2	5000	$118	4,850	97.0%
Level 3	4000	$93	3,777	94.4%
Level 4	3000	$66	2,679	89.3%
Luxury	3000	$252	2,164	72.1%
Total/Avg.	21,000	—	19,428	92.5%

Pro Players Salaries (19)

Player	Age	Yrs	Salary	Remaining
Mario FerraroM. Ferraro	28	5	$7,500,000	$6,972,973
Jared SpurgeonJ. Spurgeon	37	3	$7,000,000	$6,508,108
Joel Eriksson EkJ. Eriksson Ek	29	4	$6,000,000	$5,578,378
Taylor HallT. Hall	35	3	$5,000,000	$4,648,649
Shayne GostisbehereS. Gostisbehere	33	2	$5,000,000	$4,648,649
Semyon VarlamovS. Varlamov	38	1	$5,000,000	$4,648,649
Kaapo KakkoK. Kakko	25	1	$4,500,000	$4,183,784
Marcus FolignoM. Foligno	35	3	$4,500,000	$4,183,784
James van RiemsdykJ. van Riemsdyk	37	1	$4,000,000	$3,718,919
Andrew PeekeA. Peeke	28	3	$3,500,000	$3,254,054
Brandon TanevB. Tanev	35	2	$3,500,000	$3,254,054
Mathew DumbaM. Dumba	32	1	$3,000,000	$2,789,189
Pierre EngvallP. Engvall	30	2	$2,200,000	$2,045,405
Philipp KurashevP. Kurashev	27	1	$2,000,000	$1,859,459
Adam HenriqueA. Henrique	36	1	$2,000,000	$1,859,459
Conor ShearyC. Sheary	34	2	$2,000,000	$1,859,459
Justin BarronJ. Barron	25	2	$1,250,000	$1,162,162
Fedor SvechkovF. Svechkov	23	2	$925,000	$860,000
Dennis HildebyD. Hildeby	25	1	$850,000	$790,270
19 Contracts	31.2	-	$69,725,000	$64,825,404
Coach: John Hynes	51	3	$4,000,000	-

Farm Players Salaries (27)

Player	Age	Yrs	Salary	Remaining
Viking Gustafsson NybergV. Gustafsson Nyberg	23	3	$200,000	$1,878,505
Avery HayesA. Hayes	24	3	$200,000	$1,878,505
Jake LivinavageJ. Livinavage	27	3	$200,000	$1,878,505
Scott PerunovichS. Perunovich	28	2	$140,000	$1,314,953
Mike ReillyM. Reilly	33	1	$125,000	$1,174,065
Rafael Harvey-PinardR. Harvey-Pinard	27	3	$125,000	$1,174,065
Hendrix LapierreH. Lapierre	24	1	$110,583	$1,038,656
Thomas BordeleauT. Bordeleau	24	2	$100,000	$939,252
Carson MeyerC. Meyer	29	2	$100,000	$939,252
Quinn HutsonQ. Hutson	24	2	$100,000	$939,252
Ryan CarpenterR. Carpenter	35	2	$100,000	$939,252
Matvei GridinM. Gridin	20	3	$95,375	$895,812
Jacob PerreaultJ. Perreault	24	2	$95,000	$892,290
Cole HutsonC. Hutson	20	3	$94,083	$883,680
Ryker EvansR. Evans	25	1	$92,500	$868,808
Drew CommessoD. Commesso	24	2	$92,500	$868,808
Aleksei KolosovA. Kolosov	24	2	$92,500	$868,808
Olle LycksellO. Lycksell	27	2	$90,000	$845,327
Riley TufteR. Tufte	28	1	$90,000	$845,327
Ryan McGregorR. McGregor	27	2	$90,000	$845,327
Jacob MoverareJ. Moverare	28	2	$90,000	$845,327
Jack WilliamsJ. Williams	24	2	$90,000	$845,327
Hunter HaightH. Haight	22	2	$86,583	$813,236
Zach DeanZ. Dean	23	1	$86,333	$810,888
Ben GleasonB. Gleason	28	3	$85,000	$798,364
Matt KierstedM. Kiersted	28	3	$85,000	$798,364
Calle ClangC. Clang	24	3	$85,000	$798,364
27 Contracts	25.7	-	$29,404,582	$27,618,319
Farm Coach: Bruce Boudreau	70	1	$900,000	-

Projections & Commitments

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Mario FerraroM. Ferraro	D	28	5	7.2	$7,500,000	$7,500,000	$7,500,000	$7,500,000	$7,500,000
Jared SpurgeonJ. Spurgeon	D	37	3	6.7	$7,000,000	$7,000,000	$7,000,000	UFA · 40y
Joel Eriksson EkJ. Eriksson Ek	F	29	4	5.8	$6,000,000	$6,000,000	$6,000,000	$6,000,000	UFA · 33y
Taylor HallT. Hall	F	35	3	4.8	$5,000,000	$5,000,000	$5,000,000	UFA · 38y
Shayne GostisbehereS. Gostisbehere	D	33	2	4.8	$5,000,000	$5,000,000	UFA · 35y
Semyon VarlamovS. Varlamov	G	38	1	4.8	$5,000,000	UFA · 39y
Kaapo KakkoK. Kakko	F	25	1	4.3	$4,500,000	RFA · 26y
Marcus FolignoM. Foligno	F	35	3	4.3	$4,500,000	$4,500,000	$4,500,000	UFA · 38y
James van RiemsdykJ. van Riemsdyk	F	37	1	3.8	$4,000,000	UFA · 38y
Andrew PeekeA. Peeke	D	28	3	3.4	$3,500,000	$3,500,000	$3,500,000	UFA · 31y
Brandon TanevB. Tanev	F	35	2	3.4	$3,500,000	$3,500,000	UFA · 37y
Mathew DumbaM. Dumba	D	32	1	2.9	$3,000,000	UFA · 33y
Pierre EngvallP. Engvall	F	30	2	2.1	$2,200,000	$2,200,000	UFA · 32y
Philipp KurashevP. Kurashev	F	27	1	1.9	$2,000,000	RFA · 28y
Adam HenriqueA. Henrique	F	36	1	1.9	$2,000,000	UFA · 37y
Conor ShearyC. Sheary	F	34	2	1.9	$2,000,000	$2,000,000	UFA · 36y
Justin BarronJ. Barron	D	25	2	1.2	$1,250,000	$1,250,000	RFA · 27y
Fedor SvechkovF. Svechkov	F	23	2	0.9	$925,000	$925,000	RFA · 25y
Dennis HildebyD. Hildeby	G	25	1	0.8	$850,000	RFA · 26y
Total: 19	—	31.2	—	67.0%	19 $69,725,000	12 $48,375,000	6 $33,500,000	2 $13,500,000	1 $7,500,000
Special Salary Cap Value				2.88%	$3,000,000
Estimated Cap Space					$30,989,383
Est. Above $76.90m Floor					-$3,889,383

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Viking Gustafsson NybergV. Gustafsson Nyberg	D	23	3	1.9	$2,000,000	$2,000,000	$2,000,000	RFA · 26y
Avery HayesA. Hayes	F	24	3	1.9	$2,000,000	$2,000,000	$2,000,000	RFA · 27y
Jake LivinavageJ. Livinavage	D	27	3	1.9	$2,000,000	$2,000,000	$2,000,000	UFA · 30y
Scott PerunovichS. Perunovich	D	28	2	1.3	$1,400,000	$1,400,000	UFA · 30y
Mike ReillyM. Reilly	D	33	1	1.2	$1,250,000	UFA · 34y
Rafael Harvey-PinardR. Harvey-Pinard	F	27	3	1.2	$1,250,000	$1,250,000	$1,250,000	UFA · 30y
Hendrix LapierreH. Lapierre	F	24	1	1.1	$1,105,833	RFA · 25y
Thomas BordeleauT. Bordeleau	F	24	2	1.0	$1,000,000	$1,000,000	RFA · 26y
Carson MeyerC. Meyer	F	29	2	1.0	$1,000,000	$1,000,000	UFA · 31y
Quinn HutsonQ. Hutson	F	24	2	1.0	$1,000,000	$1,000,000	RFA · 26y
Ryan CarpenterR. Carpenter	F	35	2	1.0	$1,000,000	$1,000,000	UFA · 37y
Matvei GridinM. Gridin	F	20	3	0.9	$953,750	$953,750	$953,750	RFA · 23y
Jacob PerreaultJ. Perreault	F	24	2	0.9	$950,000	$950,000	RFA · 26y
Cole HutsonC. Hutson	D	20	3	0.9	$940,833	$940,833	$940,833	RFA · 23y
Ryker EvansR. Evans	D	25	1	0.9	$925,000	RFA · 26y
Drew CommessoD. Commesso	G	24	2	0.9	$925,000	$925,000	RFA · 26y
Aleksei KolosovA. Kolosov	G	24	2	0.9	$925,000	$925,000	RFA · 26y
Olle LycksellO. Lycksell	F	27	2	0.9	$900,000	$900,000	UFA · 29y
Riley TufteR. Tufte	F	28	1	0.9	$900,000	UFA · 29y
Ryan McGregorR. McGregor	F	27	2	0.9	$900,000	$900,000	UFA · 29y
Jacob MoverareJ. Moverare	D	28	2	0.9	$900,000	$900,000	UFA · 30y
Jack WilliamsJ. Williams	F	24	2	0.9	$900,000	$900,000	RFA · 26y
Hunter HaightH. Haight	F	22	2	0.8	$865,833	$865,833	RFA · 24y
Zach DeanZ. Dean	F	23	1	0.8	$863,333	RFA · 24y
Ben GleasonB. Gleason	D	28	3	0.8	$850,000	$850,000	$850,000	UFA · 31y
Matt KierstedM. Kiersted	D	28	3	0.8	$850,000	$850,000	$850,000	UFA · 31y
Calle ClangC. Clang	G	24	3	0.8	$850,000	$850,000	$850,000	RFA · 27y
Total: 27	—	25.7	—	0.0%	27 $29,404,582	22 $24,360,416	9 $11,694,583	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 (1)

View all →

Type	Player	Retained Cap Hit	Retained %	Trade Partner	Date
Retention	Vladimir Tarasenko	+$3,000,000	50%	SJS	Aug 21, 2026
Net Retained Cap		+$3,000,000