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
$8,576,242
3 played
/ 38 rem.
$2,858,747
95.19%
Expenses
YTD Expenses
Players Total Salaries
Players Total Cap
Special Salary Cap
Coaches Salaries
$5,823,883
$78,378,333
$78,378,333
—
$4,500,000
Salary Cap per Day
Salary Cap to Date
Players in Salary Cap
Players Out of Cap
Farm Team Salary
$423,667
$5,507,671
23
0
$1,927,816
Estimate
Remaining Season Days
Expenses per Day
Est. Expenses Remaining
Est. Revenue Remaining
172
$447,991
$77,054,452
$111,491,146
Team Total Estimate
Est. Season Expenses
Est. Season Salary Cap
Available Cap Space
Over Salary Floor
$85,556,117
$78,378,395
$25,621,605
$1,478,395
Est. Season Revenue
Current Bank Account
Proj. Bank Account
Balance
$123,767,556
$119,334,246
$154,775,499
$35,441,253
Bell Centre
Capacity
Ticket Price
Avg. Attendance
Attendance %
Level 1
6000
$163
5,501
91.7%
Level 2
5000
$108
4,986
99.7%
Level 3
4000
$88
3,828
95.7%
Level 4
3000
$63
2,830
94.3%
Luxury
3000
$228
2,845
94.8%
Total/Avg.
21,000
—
19,989
95.2%
Pro Players Salaries (23)
Player
Age
Yrs
Salary
Remaining
24
3
$10,000,000
$9,297,297
32
2
$6,000,000
$5,578,378
31
5
$6,000,000
$5,578,378
34
1
$5,500,000
$5,113,514
37
1
$5,000,000
$4,648,649
33
3
$5,000,000
$4,648,649
32
3
$5,000,000
$4,648,649
30
1
$5,000,000
$4,648,649
29
4
$4,000,000
$3,718,919
37
1
$4,000,000
$3,718,919
30
1
$3,500,000
$3,254,054
36
3
$3,250,000
$3,021,622
25
5
$3,000,000
$2,789,189
26
1
$2,000,000
$1,859,459
25
2
$2,000,000
$1,859,459
28
1
$2,000,000
$1,859,459
24
1
$1,500,000
$1,394,595
25
3
$1,100,000
$1,022,703
22
2
$950,000
$883,243
30
1
$950,000
$883,243
24
2
$903,333
$839,856
28
1
$875,000
$813,514
27
2
$850,000
$790,270
23 Contracts
29.1
-
$78,378,333
$72,870,667
Coach:
Jared Bednar
54
4
$4,500,000
-
Farm Players Salaries (21)
Player
Age
Yrs
Salary
Remaining
24
3
$110,000
$1,033,178
24
3
$100,000
$939,252
19
3
$97,500
$915,771
19
3
$97,500
$915,771
21
3
$96,650
$907,787
23
3
$95,000
$892,290
22
3
$95,000
$892,290
28
1
$95,000
$892,290
22
3
$94,583
$888,376
26
1
$92,500
$868,808
32
2
$90,000
$845,327
27
3
$90,000
$845,327
21
3
$89,333
$839,065
26
1
$88,000
$826,542
23
2
$86,750
$814,801
28
1
$85,000
$798,364
29
1
$85,000
$798,364
32
1
$85,000
$798,364
33
1
$85,000
$798,364
30
1
$85,000
$798,364
27
2
$85,000
$798,364
21 Contracts
25.5
-
$19,278,166
$18,107,059
Farm Coach:
Daniel Alfredsson
53
4
$750,000
-
Projections & Commitments
PRO
FARM
Player
Pos
Age
Yrs
Cap %
2026-27
2027-28
2028-29
2029-30
2030-31
D
24
3
9.6
$10,000,000
$10,000,000
$10,000,000
RFA
· 27y
F
32
2
5.8
$6,000,000
$6,000,000
UFA
· 34y
F
31
5
5.8
$6,000,000
$6,000,000
$6,000,000
$6,000,000
$6,000,000
F
34
1
5.3
$5,500,000
UFA
· 35y
D
37
1
4.8
$5,000,000
UFA
· 38y
F
33
3
4.8
$5,000,000
$5,000,000
$5,000,000
UFA
· 36y
D
32
3
4.8
$5,000,000
$5,000,000
$5,000,000
UFA
· 35y
G
30
1
4.8
$5,000,000
UFA
· 31y
F
29
4
3.8
$4,000,000
$4,000,000
$4,000,000
$4,000,000
UFA
· 33y
F
37
1
3.8
$4,000,000
UFA
· 38y
F
30
1
3.4
$3,500,000
UFA
· 31y
D
36
3
3.1
$3,250,000
$3,250,000
$3,250,000
UFA
· 39y
F
25
5
2.9
$3,000,000
$3,000,000
$3,000,000
$3,000,000
$3,000,000
D
26
1
1.9
$2,000,000
RFA
· 27y
F
25
2
1.9
$2,000,000
$2,000,000
RFA
· 27y
G
28
1
1.9
$2,000,000
UFA
· 29y
F
24
1
1.4
$1,500,000
RFA
· 25y
F
25
3
1.1
$1,100,000
$1,100,000
$1,100,000
RFA
· 28y
F
22
2
0.9
$950,000
$950,000
RFA
· 24y
F
30
1
0.9
$950,000
UFA
· 31y
D
24
2
0.9
$903,333
$903,333
RFA
· 26y
D
28
1
0.8
$875,000
UFA
· 29y
G
27
2
0.8
$850,000
$850,000
UFA
· 29y
Total: 23
—
29.1
—
75.4%
23
$78,378,333
13
$48,053,333
8
$37,350,000
3
$13,000,000
2
$9,000,000
Estimated Cap Space
$25,621,605
Est. Above $76.90m Floor
$1,478,395
Player
Pos
Age
Yrs
Cap %
2026-27
2027-28
2028-29
2029-30
2030-31
F
24
3
1.1
$1,100,000
$1,100,000
$1,100,000
RFA
· 27y
F
24
3
1.0
$1,000,000
$1,000,000
$1,000,000
RFA
· 27y
F
19
3
0.9
$975,000
$975,000
$975,000
RFA
· 22y
F
19
3
0.9
$975,000
$975,000
$975,000
RFA
· 22y
D
21
3
0.9
$966,500
$966,500
$966,500
RFA
· 24y
F
23
3
0.9
$950,000
$950,000
$950,000
RFA
· 26y
F
22
3
0.9
$950,000
$950,000
$950,000
RFA
· 25y
F
28
1
0.9
$950,000
UFA
· 29y
G
22
3
0.9
$945,833
$945,833
$945,833
RFA
· 25y
G
26
1
0.9
$925,000
RFA
· 27y
D
32
2
0.9
$900,000
$900,000
UFA
· 34y
F
27
3
0.9
$900,000
$900,000
$900,000
UFA
· 30y
F
21
3
0.9
$893,333
$893,333
$893,333
RFA
· 24y
F
26
1
0.8
$880,000
RFA
· 27y
F
23
2
0.8
$867,500
$867,500
RFA
· 25y
F
28
1
0.8
$850,000
UFA
· 29y
F
29
1
0.8
$850,000
UFA
· 30y
D
32
1
0.8
$850,000
UFA
· 33y
D
33
1
0.8
$850,000
UFA
· 34y
F
30
1
0.8
$850,000
UFA
· 31y
D
27
2
0.8
$850,000
$850,000
UFA
· 29y
Total: 21
—
25.5
—
0.0%
21
$19,278,166
13
$12,273,166
10
$9,655,666
0
$0
0
$0
