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
$4,860,781
2 played
/ 39 rem.
$2,430,391
84.69%
Expenses
YTD Expenses
Players Total Salaries
Players Total Cap
Special Salary Cap
Coaches Salaries
$6,705,216
$83,604,667
$83,604,667
—
$5,000,000
Salary Cap per Day
Salary Cap to Date
Players in Salary Cap
Players Out of Cap
Farm Team Salary
$451,917
$6,326,838
22
0
$627,666
Estimate
Remaining Season Days
Expenses per Day
Est. Expenses Remaining
Est. Revenue Remaining
171
$478,944
$81,899,424
$97,215,620
Team Total Estimate
Est. Season Expenses
Est. Season Salary Cap
Available Cap Space
Over Salary Floor
$89,732,206
$83,604,645
$20,395,355
$6,704,645
Est. Season Revenue
Current Bank Account
Proj. Bank Account
Balance
$105,748,908
$190,576,719
$208,242,902
$17,666,183
Sommet Center
Capacity
Ticket Price
Avg. Attendance
Attendance %
Level 1
6000
$166
5,707
95.1%
Level 2
5000
$136
3,380
67.6%
Level 3
4000
$101
3,004
75.1%
Level 4
3000
$68
3,000
100.0%
Luxury
1000
$295
1,000
100.0%
Total/Avg.
19,000
—
16,091
84.7%
Pro Players Salaries (22)
Player
Age
Yrs
Salary
Remaining
31
1
$11,350,000
$10,491,081
32
5
$9,000,000
$8,318,919
30
2
$8,750,000
$8,087,838
30
3
$7,750,000
$7,163,514
30
3
$7,000,000
$6,470,270
28
1
$5,500,000
$5,083,784
29
2
$5,200,000
$4,806,486
32
1
$5,200,000
$4,806,486
30
2
$4,000,000
$3,697,297
29
3
$3,900,000
$3,604,865
29
2
$2,500,000
$2,310,811
39
1
$2,000,000
$1,848,649
37
1
$2,000,000
$1,848,649
31
1
$1,750,000
$1,617,568
31
1
$1,250,000
$1,155,405
34
1
$1,000,000
$924,324
32
2
$1,000,000
$924,324
27
1
$950,000
$878,108
25
1
$925,000
$855,000
23
3
$866,667
$801,081
23
2
$863,000
$797,692
29
2
$850,000
$785,676
22 Contracts
30
-
$83,604,667
$77,277,827
Coach:
Andrew Brunette
53
2
$5,000,000
-
Farm Players Salaries (7)
Player
Age
Yrs
Salary
Remaining
32
1
$100,000
$934,579
22
3
$91,833
$858,255
22
2
$91,833
$858,255
24
3
$87,500
$817,757
22
3
$86,500
$808,411
30
1
$85,000
$794,393
23
3
$85,000
$794,393
7 Contracts
25
-
$6,276,666
$5,866,043
Farm Coach:
Geordie Kinnear
52
1
$500,000
-
Projections & Commitments
PRO
FARM
Player
Pos
Age
Yrs
Cap %
2026-27
2027-28
2028-29
2029-30
2030-31
F
31
1
10.9
$11,350,000
UFA
· 32y
G
32
5
8.7
$9,000,000
$9,000,000
$9,000,000
$9,000,000
$9,000,000
D
30
2
8.4
$8,750,000
$8,750,000
UFA
· 32y
F
30
3
7.5
$7,750,000
$7,750,000
$7,750,000
UFA
· 33y
F
30
3
6.7
$7,000,000
$7,000,000
$7,000,000
UFA
· 33y
F
28
1
5.3
$5,500,000
UFA
· 29y
D
29
2
5.0
$5,200,000
$5,200,000
UFA
· 31y
F
32
1
5.0
$5,200,000
UFA
· 33y
F
30
2
3.8
$4,000,000
$4,000,000
UFA
· 32y
D
29
3
3.8
$3,900,000
$3,900,000
$3,900,000
UFA
· 32y
F
29
2
2.4
$2,500,000
$2,500,000
UFA
· 31y
D
39
1
1.9
$2,000,000
UFA
· 40y
F
37
1
1.9
$2,000,000
UFA
· 38y
F
31
1
1.7
$1,750,000
UFA
· 32y
D
31
1
1.2
$1,250,000
UFA
· 32y
D
34
1
1.0
$1,000,000
UFA
· 35y
G
32
2
1.0
$1,000,000
$1,000,000
UFA
· 34y
F
27
1
0.9
$950,000
RFA
· 28y
G
25
1
0.9
$925,000
RFA
· 26y
F
23
3
0.8
$866,667
$866,667
$866,667
RFA
· 26y
F
23
2
0.8
$863,000
$863,000
RFA
· 25y
D
29
2
0.8
$850,000
$850,000
UFA
· 31y
Total: 22
—
30
—
80.4%
22
$83,604,667
12
$51,679,667
5
$28,516,667
1
$9,000,000
1
$9,000,000
Estimated Cap Space
$20,395,355
Est. Above $76.90m Floor
$6,704,645
Player
Pos
Age
Yrs
Cap %
2026-27
2027-28
2028-29
2029-30
2030-31
F
32
1
1.0
$1,000,000
UFA
· 33y
F
22
3
0.9
$918,333
$918,333
$918,333
RFA
· 25y
F
22
2
0.9
$918,333
$918,333
RFA
· 24y
F
24
3
0.8
$875,000
$875,000
$875,000
RFA
· 27y
D
22
3
0.8
$865,000
$865,000
$865,000
RFA
· 25y
D
30
1
0.8
$850,000
UFA
· 31y
D
23
3
0.8
$850,000
$850,000
$850,000
RFA
· 26y
Total: 7
—
25
—
0.0%
7
$6,276,666
5
$4,426,666
4
$3,508,333
0
$0
0
$0
