WPG 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
—	$90,500,000	$90,500,000	$5,325,000	$3,000,000
Salary Cap per Day	Salary Cap to Date	Players in Salary Cap	Players Out of Cap	Farm Team Salary
$489,189	—	23	0	$2,109,916

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
185	$505,405	$93,499,925	—

Team Total Estimate
Est. Season Expenses	Est. Season Salary Cap	Available Cap Space	Over Salary Floor
$96,359,821	$95,824,965	$8,175,035	$18,924,965
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$0	$12,666,393	-$83,693,428	-$96,359,821

MTS Center
	Capacity	Ticket Price	Avg. Attendance	Attendance %
Level 1	6000	$150	—	—
Level 2	5000	$104	—	—
Level 3	4000	$71	—	—
Level 4	3000	$50	—	—
Luxury	3000	$248	—	—
Total/Avg.	21,000	—	—	—

Pro Players Salaries (23)

Player	Age	Yrs	Salary	Remaining
Miro HeiskanenM. Heiskanen	27	5	$10,500,000	$10,500,000
Sebastian AhoS. Aho	29	2	$10,000,000	$10,000,000
Roope HintzR. Hintz	30	3	$8,450,000	$8,450,000
Jordan EberleJ. Eberle	36	2	$6,250,000	$6,250,000
Evander KaneE. Kane	35	2	$5,125,000	$5,125,000
Ivan BarbashevI. Barbashev	31	2	$5,000,000	$5,000,000
Joel HoferJ. Hofer	26	2	$5,000,000	$5,000,000
Alex IafalloA. Iafallo	33	2	$4,500,000	$4,500,000
Jordan GreenwayJ. Greenway	29	2	$4,000,000	$4,000,000
Erik HaulaE. Haula	35	3	$3,600,000	$3,600,000
Nate SchmidtN. Schmidt	35	3	$3,500,000	$3,500,000
Trevor van RiemsdykT. van Riemsdyk	35	3	$3,500,000	$3,500,000
Matias MaccelliM. Maccelli	26	2	$3,000,000	$3,000,000
Eetu LuostarinenE. Luostarinen	28	2	$3,000,000	$3,000,000
Timothy LiljegrenT. Liljegren	27	1	$3,000,000	$3,000,000
Kasperi KapanenK. Kapanen	30	1	$2,000,000	$2,000,000
Henri JokiharjuH. Jokiharju	27	1	$2,000,000	$2,000,000
Tanner JeannotT. Jeannot	29	1	$1,750,000	$1,750,000
David RittichD. Rittich	34	1	$1,750,000	$1,750,000
Alexey ToropchenkoA. Toropchenko	27	2	$1,700,000	$1,700,000
Tyler KlevenT. Kleven	24	1	$1,125,000	$1,125,000
Adam KlapkaA. Klapka	26	1	$900,000	$900,000
Uvis BalinskisU. Balinskis	30	1	$850,000	$850,000
23 Contracts	30	-	$90,500,000	$90,500,000
Coach: Sheldon Keefe	46	3	$3,000,000	-

Farm Players Salaries (24)

Player	Age	Yrs	Salary	Remaining
Roby JarventieR. Jarventie	24	1	$99,500	$995,000
Konsta HeleniusK. Helenius	20	2	$97,500	$975,000
Tucker RobertsonT. Robertson	23	1	$95,000	$950,000
Mikael PyyhtiaM. Pyyhtia	25	1	$92,500	$925,000
Joel BlomqvistJ. Blomqvist	24	1	$92,500	$925,000
Josh FilmonJ. Filmon	22	3	$91,333	$913,333
Marc Del GaizoM. Del Gaizo	27	3	$87,500	$875,000
Georgi RomanovG. Romanov	27	3	$87,500	$875,000
Aleksanteri KaskimakiA. Kaskimaki	22	2	$87,000	$870,000
Eetu LiukasE. Liukas	24	2	$86,750	$867,500
Alex SuzdalevA. Suzdalev	22	3	$86,500	$865,000
Samu TuomaalaS. Tuomaala	23	1	$86,333	$863,333
Dakota MermisD. Mermis	32	2	$85,000	$850,000
Steven SantiniS. Santini	31	2	$85,000	$850,000
Corey SchuenemanC. Schueneman	31	1	$85,000	$850,000
Judd CaulfieldJ. Caulfield	25	1	$85,000	$850,000
Samuel SavoieS. Savoie	22	2	$85,000	$850,000
Felix Unger SorumF. Unger Sorum	21	2	$85,000	$850,000
Ryan SuzukiR. Suzuki	25	2	$85,000	$850,000
Reilly WalshR. Walsh	27	2	$85,000	$850,000
Mason PrimeauM. Primeau	25	1	$85,000	$850,000
Michael KarowM. Karow	28	1	$85,000	$850,000
Aleksi HeimosalmiA. Heimosalmi	23	2	$85,000	$850,000
Pheonix CopleyP. Copley	34	1	$85,000	$850,000
24 Contracts	25.3	-	$21,099,166	$21,099,166
Farm Coach: Jessica Campbell	33	4	$750,000	-

Projections & Commitments

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Miro HeiskanenM. Heiskanen	D	27	5	10.1	$10,500,000	$10,500,000	$10,500,000	$10,500,000	$10,500,000
Sebastian AhoS. Aho	F	29	2	9.6	$10,000,000	$10,000,000	UFA · 31y
Roope HintzR. Hintz	F	30	3	8.1	$8,450,000	$8,450,000	$8,450,000	UFA · 33y
Jordan EberleJ. Eberle	F	36	2	6.0	$6,250,000	$6,250,000	UFA · 38y
Evander KaneE. Kane	F	35	2	4.9	$5,125,000	$5,125,000	UFA · 37y
Ivan BarbashevI. Barbashev	F	31	2	4.8	$5,000,000	$5,000,000	UFA · 33y
Joel HoferJ. Hofer	G	26	2	4.8	$5,000,000	$5,000,000	RFA · 28y
Alex IafalloA. Iafallo	F	33	2	4.3	$4,500,000	$4,500,000	UFA · 35y
Jordan GreenwayJ. Greenway	F	29	2	3.8	$4,000,000	$4,000,000	UFA · 31y
Erik HaulaE. Haula	F	35	3	3.5	$3,600,000	$3,600,000	$3,600,000	UFA · 38y
Nate SchmidtN. Schmidt	D	35	3	3.4	$3,500,000	$3,500,000	$3,500,000	UFA · 38y
Trevor van RiemsdykT. van Riemsdyk	D	35	3	3.4	$3,500,000	$3,500,000	$3,500,000	UFA · 38y
Matias MaccelliM. Maccelli	F	26	2	2.9	$3,000,000	$3,000,000	RFA · 28y
Eetu LuostarinenE. Luostarinen	F	28	2	2.9	$3,000,000	$3,000,000	UFA · 30y
Timothy LiljegrenT. Liljegren	D	27	1	2.9	$3,000,000	RFA · 28y
Kasperi KapanenK. Kapanen	F	30	1	1.9	$2,000,000	UFA · 31y
Henri JokiharjuH. Jokiharju	D	27	1	1.9	$2,000,000	RFA · 28y
Tanner JeannotT. Jeannot	F	29	1	1.7	$1,750,000	UFA · 30y
David RittichD. Rittich	G	34	1	1.7	$1,750,000	UFA · 35y
Alexey ToropchenkoA. Toropchenko	F	27	2	1.6	$1,700,000	$1,700,000	UFA · 29y
Tyler KlevenT. Kleven	D	24	1	1.1	$1,125,000	RFA · 25y
Adam KlapkaA. Klapka	F	26	1	0.9	$900,000	RFA · 27y
Uvis BalinskisU. Balinskis	D	30	1	0.8	$850,000	UFA · 31y
Total: 23	—	30	—	87.0%	23 $90,500,000	15 $77,125,000	5 $29,550,000	1 $10,500,000	1 $10,500,000
Special Salary Cap Value				5.12%	$5,325,000
Estimated Cap Space					$8,175,035
Est. Above $76.90m Floor					$18,924,965

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Roby JarventieR. Jarventie	F	24	1	1.0	$995,000	RFA · 25y
Konsta HeleniusK. Helenius	F	20	2	0.9	$975,000	$975,000	RFA · 22y
Tucker RobertsonT. Robertson	F	23	1	0.9	$950,000	RFA · 24y
Mikael PyyhtiaM. Pyyhtia	F	25	1	0.9	$925,000	RFA · 26y
Joel BlomqvistJ. Blomqvist	G	24	1	0.9	$925,000	RFA · 25y
Josh FilmonJ. Filmon	F	22	3	0.9	$913,333	$913,333	$913,333	RFA · 25y
Marc Del GaizoM. Del Gaizo	D	27	3	0.8	$875,000	$875,000	$875,000	UFA · 30y
Georgi RomanovG. Romanov	G	27	3	0.8	$875,000	$875,000	$875,000	UFA · 30y
Aleksanteri KaskimakiA. Kaskimaki	F	22	2	0.8	$870,000	$870,000	RFA · 24y
Eetu LiukasE. Liukas	F	24	2	0.8	$867,500	$867,500	RFA · 26y
Alex SuzdalevA. Suzdalev	F	22	3	0.8	$865,000	$865,000	$865,000	RFA · 25y
Samu TuomaalaS. Tuomaala	F	23	1	0.8	$863,333	RFA · 24y
Dakota MermisD. Mermis	D	32	2	0.8	$850,000	$850,000	UFA · 34y
Steven SantiniS. Santini	D	31	2	0.8	$850,000	$850,000	UFA · 33y
Corey SchuenemanC. Schueneman	D	31	1	0.8	$850,000	UFA · 32y
Judd CaulfieldJ. Caulfield	F	25	1	0.8	$850,000	RFA · 26y
Samuel SavoieS. Savoie	F	22	2	0.8	$850,000	$850,000	RFA · 24y
Felix Unger SorumF. Unger Sorum	F	21	2	0.8	$850,000	$850,000	RFA · 23y
Ryan SuzukiR. Suzuki	F	25	2	0.8	$850,000	$850,000	RFA · 27y
Reilly WalshR. Walsh	D	27	2	0.8	$850,000	$850,000	UFA · 29y
Mason PrimeauM. Primeau	F	25	1	0.8	$850,000	RFA · 26y
Michael KarowM. Karow	D	28	1	0.8	$850,000	UFA · 29y
Aleksi HeimosalmiA. Heimosalmi	D	23	2	0.8	$850,000	$850,000	RFA · 25y
Pheonix CopleyP. Copley	G	34	1	0.8	$850,000	UFA · 35y
Total: 24	—	25.3	—	0.0%	24 $21,099,166	14 $12,190,833	4 $3,528,333	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 (2)

View all →

Type	Player	Retained Cap Hit	Retained %	Trade Partner	Date
Retention	Ilya Mikheyev	+$1,750,000	50%	SJS	Sep 6, 2026
Retention	Brandon Montour	+$3,575,000	50%	EDM	Sep 12, 2026
Net Retained Cap		+$5,325,000