VAN 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
$8,527,906	3 played / 38 rem.	$2,842,635	92.65%

Expenses
YTD Expenses	Players Total Salaries	Players Total Cap	Special Salary Cap	Coaches Salaries
$8,245,675	$100,450,000	$100,450,000	$2,900,000	$1,500,000
Salary Cap per Day	Salary Cap to Date	Players in Salary Cap	Players Out of Cap	Farm Team Salary
$542,973	$8,124,055	21	0	$1,317,667

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
170	$551,081	$93,683,770	$110,862,778

Team Total Estimate
Est. Season Expenses	Est. Season Salary Cap	Available Cap Space	Over Salary Floor
$103,748,937	$103,329,465	$670,535	$26,429,465
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$123,184,551	$161,039,964	$180,044,933	$19,004,969

GM Place
	Capacity	Ticket Price	Avg. Attendance	Attendance %
Level 1	6000	$164	5,793	96.6%
Level 2	5000	$115	4,636	92.7%
Level 3	4000	$90	3,985	99.6%
Level 4	3000	$63	2,807	93.6%
Luxury	3000	$253	2,235	74.5%
Total/Avg.	21,000	—	19,456	92.6%

Pro Players Salaries (21)

Player	Age	Yrs	Salary	Remaining
Auston MatthewsA. Matthews	29	4	$13,750,000	$12,635,135
Nico HischierN. Hischier	27	5	$11,500,000	$10,567,568
Kyle ConnorK. Connor	30	3	$8,750,000	$8,040,541
Ivan ProvorovI. Provorov	29	3	$8,000,000	$7,351,351
MacKenzie WeegarM. Weegar	32	4	$7,500,000	$6,891,892
Gabriel LandeskogG. Landeskog	34	3	$6,500,000	$5,972,973
Teuvo TeravainenT. Teravainen	32	2	$6,000,000	$5,513,514
Joey DaccordJ. Daccord	30	3	$5,000,000	$4,594,595
Jet GreavesJ. Greaves	25	3	$5,000,000	$4,594,595
Sam MalinskiS. Malinski	28	4	$4,750,000	$4,364,865
Lawson CrouseL. Crouse	29	1	$4,500,000	$4,135,135
Jake MiddletonJ. Middleton	30	3	$4,350,000	$3,997,297
Noah CatesN. Cates	27	4	$4,000,000	$3,675,676
Olli MaattaO. Maatta	32	4	$4,000,000	$3,675,676
Troy StecherT. Stecher	32	2	$1,400,000	$1,286,486
Will SmithW. Smith	21	2	$950,000	$872,973
Jimmy SnuggerudJ. Snuggerud	22	3	$950,000	$872,973
Dmitri VoronkovD. Voronkov	26	1	$925,000	$850,000
Spencer StastneyS. Stastney	26	1	$925,000	$850,000
James HamblinJ. Hamblin	27	1	$850,000	$781,081
Jayson MegnaJ. Megna	36	1	$850,000	$781,081
21 Contracts	28.8	-	$100,450,000	$92,305,407
Coach: Adam Foote	54	2	$1,500,000	-

Farm Players Salaries (15)

Player	Age	Yrs	Salary	Remaining
Tyson GrossT. Gross	24	2	$97,500	$906,659
Sam RinzelS. Rinzel	22	3	$94,167	$875,662
Mike BenningM. Benning	24	1	$92,500	$860,164
Mitchell ChaffeeM. Chaffee	28	1	$90,000	$836,916
Nico MyatovicN. Myatovic	22	3	$89,667	$833,817
Dylan CoghlanD. Coghlan	28	3	$87,500	$813,668
Carson LambosC. Lambos	23	2	$86,333	$802,820
Amadeus LombardiA. Lombardi	23	2	$85,000	$790,421
Michael PezzettaM. Pezzetta	28	3	$85,000	$790,421
Tye FelhaberT. Felhaber	28	2	$85,000	$790,421
Patrick GilesP. Giles	26	2	$85,000	$790,421
Jacob GaucherJ. Gaucher	25	2	$85,000	$790,421
Parker FordP. Ford	26	2	$85,000	$790,421
Artem GrushnikovA. Grushnikov	23	2	$85,000	$790,421
Cayden PrimeauC. Primeau	27	1	$85,000	$790,421
15 Contracts	25.1	-	$13,176,668	$12,253,074
Farm Coach: Steve Potvin	51	2	$500,000	-

Projections & Commitments

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Auston MatthewsA. Matthews	F	29	4	13.2	$13,750,000	$13,750,000	$13,750,000	$13,750,000	UFA · 33y
Nico HischierN. Hischier	F	27	5	11.1	$11,500,000	$11,500,000	$11,500,000	$11,500,000	$11,500,000
Kyle ConnorK. Connor	F	30	3	8.4	$8,750,000	$8,750,000	$8,750,000	UFA · 33y
Ivan ProvorovI. Provorov	D	29	3	7.7	$8,000,000	$8,000,000	$8,000,000	UFA · 32y
MacKenzie WeegarM. Weegar	D	32	4	7.2	$7,500,000	$7,500,000	$7,500,000	$7,500,000	UFA · 36y
Gabriel LandeskogG. Landeskog	F	34	3	6.3	$6,500,000	$6,500,000	$6,500,000	UFA · 37y
Teuvo TeravainenT. Teravainen	F	32	2	5.8	$6,000,000	$6,000,000	UFA · 34y
Joey DaccordJ. Daccord	G	30	3	4.8	$5,000,000	$5,000,000	$5,000,000	UFA · 33y
Jet GreavesJ. Greaves	G	25	3	4.8	$5,000,000	$5,000,000	$5,000,000	RFA · 28y
Sam MalinskiS. Malinski	D	28	4	4.6	$4,750,000	$4,750,000	$4,750,000	$4,750,000	UFA · 32y
Lawson CrouseL. Crouse	F	29	1	4.3	$4,500,000	UFA · 30y
Jake MiddletonJ. Middleton	D	30	3	4.2	$4,350,000	$4,350,000	$4,350,000	UFA · 33y
Noah CatesN. Cates	F	27	4	3.8	$4,000,000	$4,000,000	$4,000,000	$4,000,000	UFA · 31y
Olli MaattaO. Maatta	D	32	4	3.8	$4,000,000	$4,000,000	$4,000,000	$4,000,000	UFA · 36y
Troy StecherT. Stecher	D	32	2	1.3	$1,400,000	$1,400,000	UFA · 34y
Will SmithW. Smith	F	21	2	0.9	$950,000	$950,000	RFA · 23y
Jimmy SnuggerudJ. Snuggerud	F	22	3	0.9	$950,000	$950,000	$950,000	RFA · 25y
Dmitri VoronkovD. Voronkov	F	26	1	0.9	$925,000	RFA · 27y
Spencer StastneyS. Stastney	D	26	1	0.9	$925,000	RFA · 27y
James HamblinJ. Hamblin	F	27	1	0.8	$850,000	RFA · 28y
Jayson MegnaJ. Megna	F	36	1	0.8	$850,000	UFA · 37y
Total: 21	—	28.8	—	96.6%	21 $100,450,000	16 $92,400,000	13 $84,050,000	6 $45,500,000	1 $11,500,000
Special Salary Cap Value				2.79%	$2,900,000
Estimated Cap Space					$670,535
Est. Above $76.90m Floor					$26,429,465

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Tyson GrossT. Gross	F	24	2	0.9	$975,000	$975,000	RFA · 26y
Sam RinzelS. Rinzel	D	22	3	0.9	$941,667	$941,667	$941,667	RFA · 25y
Mike BenningM. Benning	D	24	1	0.9	$925,000	RFA · 25y
Mitchell ChaffeeM. Chaffee	F	28	1	0.9	$900,000	UFA · 29y
Nico MyatovicN. Myatovic	F	22	3	0.9	$896,667	$896,667	$896,667	RFA · 25y
Dylan CoghlanD. Coghlan	D	28	3	0.8	$875,000	$875,000	$875,000	UFA · 31y
Carson LambosC. Lambos	D	23	2	0.8	$863,334	$863,334	RFA · 25y
Amadeus LombardiA. Lombardi	F	23	2	0.8	$850,000	$850,000	RFA · 25y
Michael PezzettaM. Pezzetta	F	28	3	0.8	$850,000	$850,000	$850,000	UFA · 31y
Tye FelhaberT. Felhaber	F	28	2	0.8	$850,000	$850,000	UFA · 30y
Patrick GilesP. Giles	F	26	2	0.8	$850,000	$850,000	RFA · 28y
Jacob GaucherJ. Gaucher	F	25	2	0.8	$850,000	$850,000	RFA · 27y
Parker FordP. Ford	F	26	2	0.8	$850,000	$850,000	RFA · 28y
Artem GrushnikovA. Grushnikov	D	23	2	0.8	$850,000	$850,000	RFA · 25y
Cayden PrimeauC. Primeau	G	27	1	0.8	$850,000	RFA · 28y
Total: 15	—	25.1	—	0.0%	15 $13,176,668	12 $10,501,668	4 $3,563,334	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	Kris Letang	+$2,900,000	50%	SJS	Aug 22, 2026
Net Retained Cap		+$2,900,000