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
—
$103,640,000
$103,640,000
—
$4,250,000
Salary Cap per Day
Salary Cap to Date
Players in Salary Cap
Players Out of Cap
Farm Team Salary
$0
—
22
0
$2,274,600
Estimate
Remaining Season Days
Expenses per Day
Est. Expenses Remaining
Est. Revenue Remaining
—
—
—
—
Team Total Estimate
Est. Season Expenses
Est. Season Salary Cap
Available Cap Space
Over Salary Floor
$0
$103,640,000
$360,000
$26,740,000
Est. Season Revenue
Current Bank Account
Proj. Bank Account
Balance
$0
$181,255,663
$181,255,663
$0
Rexall Place
Capacity
Ticket Price
Avg. Attendance
Attendance %
Level 1
6000
$165
—
—
Level 2
5000
$120
—
—
Level 3
4000
$99
—
—
Level 4
3000
$70
—
—
Luxury
1000
$255
—
—
Total/Avg.
19,000
—
—
—
Pro Players Salaries (22)
Player
Age
Yrs
Salary
36
1
$10,740,000
30
1
$10,250,000
23
1
$8,500,000
27
4
$7,000,000
33
3
$6,750,000
33
1
$6,500,000
29
1
$6,000,000
33
3
$6,000,000
36
2
$5,750,000
35
1
$5,500,000
33
2
$4,500,000
28
4
$4,500,000
24
1
$4,250,000
23
2
$4,000,000
27
4
$4,000,000
26
1
$3,750,000
26
1
$1,300,000
25
1
$950,000
24
1
$925,000
31
2
$900,000
25
1
$800,000
27
1
$775,000
22 Contracts
28.8
-
$103,640,000
Farm Players Salaries (21)
Player
Age
Yrs
Salary
29
3
$200,000
23
1
$159,667
24
3
$150,000
27
1
$150,000
28
3
$130,000
24
4
$110,000
32
3
$100,000
28
3
$100,000
25
3
$100,000
34
1
$100,000
21
3
$97,500
24
3
$92,500
21
3
$92,167
23
3
$91,583
24
3
$90,500
22
3
$89,000
25
2
$86,750
24
2
$86,333
33
2
$85,000
25
1
$83,600
27
1
$80,000
21 Contracts
25.9
-
$22,746,000
Projections & Commitments
PRO
FARM
Player
Pos
Age
Yrs
Cap %
2026-27
2027-28
2028-29
2029-30
2030-31
D
36
1
10.3
$10,740,000
UFA
· 37y
F
30
1
9.9
$10,250,000
UFA
· 31y
F
23
1
8.2
$8,500,000
RFA
· 24y
F
27
4
6.7
$7,000,000
$7,000,000
$7,000,000
$7,000,000
UFA
· 31y
F
33
3
6.5
$6,750,000
$6,750,000
$6,750,000
UFA
· 36y
F
33
1
6.3
$6,500,000
UFA
· 34y
D
29
1
5.8
$6,000,000
UFA
· 30y
G
33
3
5.8
$6,000,000
$6,000,000
$6,000,000
UFA
· 36y
G
36
2
5.5
$5,750,000
$5,750,000
UFA
· 38y
F
35
1
5.3
$5,500,000
UFA
· 36y
F
33
2
4.3
$4,500,000
$4,500,000
UFA
· 35y
D
28
4
4.3
$4,500,000
$4,500,000
$4,500,000
$4,500,000
UFA
· 32y
F
24
1
4.1
$4,250,000
RFA
· 25y
D
23
2
3.8
$4,000,000
$4,000,000
RFA
· 25y
D
27
4
3.8
$4,000,000
$4,000,000
$4,000,000
$4,000,000
UFA
· 31y
F
26
1
3.6
$3,750,000
RFA
· 27y
F
26
1
1.3
$1,300,000
RFA
· 27y
D
25
1
0.9
$950,000
RFA
· 26y
F
24
1
0.9
$925,000
RFA
· 25y
F
31
2
0.9
$900,000
$900,000
UFA
· 33y
F
25
1
0.8
$800,000
RFA
· 26y
D
27
1
0.7
$775,000
RFA
· 28y
Total: 22
—
28.8
—
99.7%
(22)
$103,640,000
(9)
$43,400,000
(5)
$28,250,000
(3)
$15,500,000
(0)
$0
Special Salary Cap Value
—
—
—
—
—
—
Estimated Cap Space
$360,000
—
—
—
—
Estimated Above Floor
$26,740,000
—
—
—
—
Player
Pos
Age
Yrs
Cap %
2026-27
2027-28
2028-29
2029-30
2030-31
F
29
3
1.9
$2,000,000
$2,000,000
$2,000,000
UFA
· 32y
F
23
1
1.5
$1,596,667
RFA
· 24y
F
24
3
1.4
$1,500,000
$1,500,000
$1,500,000
RFA
· 27y
D
27
1
1.4
$1,500,000
RFA
· 28y
F
28
3
1.3
$1,300,000
$1,300,000
$1,300,000
UFA
· 31y
F
24
4
1.1
$1,100,000
$1,100,000
$1,100,000
$1,100,000
RFA
· 28y
D
32
3
1.0
$1,000,000
$1,000,000
$1,000,000
UFA
· 35y
F
28
3
1.0
$1,000,000
$1,000,000
$1,000,000
UFA
· 31y
D
25
3
1.0
$1,000,000
$1,000,000
$1,000,000
RFA
· 28y
F
34
1
1.0
$1,000,000
UFA
· 35y
F
21
3
0.9
$975,000
$975,000
$975,000
RFA
· 24y
R-D
24
3
0.9
$925,000
$925,000
$925,000
RFA
· 27y
F
21
3
0.9
$921,667
$921,667
$921,667
RFA
· 24y
D
23
3
0.9
$915,833
$915,833
$915,833
RFA
· 26y
F
24
3
0.9
$905,000
$905,000
$905,000
RFA
· 27y
F
22
3
0.9
$890,000
$890,000
$890,000
RFA
· 25y
D
25
2
0.8
$867,500
$867,500
RFA
· 27y
G
24
2
0.8
$863,333
$863,333
RFA
· 26y
F
33
2
0.8
$850,000
$850,000
UFA
· 35y
G
25
1
0.8
$836,000
RFA
· 26y
F
27
1
0.8
$800,000
RFA
· 28y
Total: 21
—
25.9
—
0.0%
(21)
$22,746,000
(16)
$17,013,333
(13)
$14,432,500
(1)
$1,100,000
(0)
$0
1 Salary Retentions
View all →
Type
Player
Retained Cap Hit
Retained %
Trade Partner
Date
Acquired
Brandon Montour
-$3,575,000
50%
WPG
Sep 12, 2026
Net Retained Cap
-$3,575,000