VGK 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
$10,119,891	4 played / 37 rem.	$2,529,973	75.96%

Expenses
YTD Expenses	Players Total Salaries	Players Total Cap	Special Salary Cap	Coaches Salaries
$8,115,627	$108,491,667	$108,491,667	-$4,750,000	$7,000,000
Salary Cap per Day	Salary Cap to Date	Players in Salary Cap	Players Out of Cap	Farm Team Salary
$586,441	$7,623,733	20	0	$2,004,750

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
172	$624,279	$107,375,988	$96,138,964

Team Total Estimate
Est. Season Expenses	Est. Season Salary Cap	Available Cap Space	Over Salary Floor
$119,996,315	$103,741,585	$258,415	$26,841,585
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$109,492,388	$99,501,237	$87,030,096	-$12,471,141

T-Mobile Arena
	Capacity	Ticket Price	Avg. Attendance	Attendance %
Level 1	6000	$172	4,600	76.7%
Level 2	5000	$125	3,809	76.2%
Level 3	4000	$98	3,184	79.6%
Level 4	3000	$73	2,148	71.6%
Luxury	3000	$255	2,211	73.7%
Total/Avg.	21,000	—	15,952	76.0%

Pro Players Salaries (20)

Player	Age	Yrs	Salary	Remaining
Nathan MacKinnonN. MacKinnon	31	5	$13,250,000	$12,318,919
Mikhail SergachevM. Sergachev	28	5	$10,000,000	$9,297,297
Moritz SeiderM. Seider	25	2	$9,500,000	$8,832,432
Nick SuzukiN. Suzuki	27	4	$9,000,000	$8,367,568
K'Andre MillerK. Miller	26	5	$8,000,000	$7,437,838
Drake BathersonD. Batherson	28	4	$6,900,000	$6,415,135
Esa LindellE. Lindell	32	3	$6,500,000	$6,043,243
Mackenzie BlackwoodM. Blackwood	30	4	$5,500,000	$5,113,514
Anton LundellA. Lundell	25	2	$5,000,000	$4,648,649
Ryan McDonaghR. McDonagh	37	2	$5,000,000	$4,648,649
Kirill MarchenkoK. Marchenko	26	1	$5,000,000	$4,648,649
Jason ZuckerJ. Zucker	34	3	$5,000,000	$4,648,649
Viktor ArvidssonV. Arvidsson	33	3	$5,000,000	$4,648,649
Dustin WolfD. Wolf	25	1	$5,000,000	$4,648,649
Jack QuinnJ. Quinn	25	1	$2,500,000	$2,324,324
Scott MayfieldS. Mayfield	34	3	$2,500,000	$2,324,324
Cole KoepkeC. Koepke	28	1	$1,500,000	$1,394,595
Matt CoronatoM. Coronato	24	1	$1,491,667	$1,386,847
Casey CizikasC. Cizikas	35	1	$1,000,000	$929,730
Michael AmadioM. Amadio	30	1	$850,000	$790,270
20 Contracts	29.2	-	$108,491,667	$100,867,930
Coach: Jon Cooper	59	4	$7,000,000	-

Farm Players Salaries (22)

Player	Age	Yrs	Salary	Remaining
Kevin KorchinskiK. Korchinski	22	1	$191,833	$1,801,799
Ben KindelB. Kindel	19	3	$97,500	$915,771
Sammy BlaisS. Blais	30	1	$95,000	$892,290
Owen PickeringO. Pickering	22	2	$88,667	$832,804
Leo LoofL. Loof	24	2	$86,750	$814,801
Liam FoudyL. Foudy	26	4	$85,000	$798,364
Oskar PetterssonO. Pettersson	22	2	$85,000	$798,364
Cole GuttmanC. Guttman	27	4	$85,000	$798,364
Adam BeckmanA. Beckman	25	4	$85,000	$798,364
Pavel NovakP. Novak	24	3	$85,000	$798,364
Phil KempP. Kemp	27	1	$85,000	$798,364
Shane BowersS. Bowers	27	4	$85,000	$798,364
Graeme ClarkeG. Clarke	25	4	$85,000	$798,364
Samuel BolducS. Bolduc	26	4	$85,000	$798,364
Calen AddisonC. Addison	26	4	$85,000	$798,364
Braden DoyleB. Doyle	25	3	$85,000	$798,364
Declan McDonnellD. McDonnell	24	3	$85,000	$798,364
Dawson BarteauxD. Barteaux	26	1	$85,000	$798,364
Ryan O'RourkeR. O'Rourke	24	2	$85,000	$798,364
Cedric PareC. Pare	27	3	$85,000	$798,364
Evan CormierE. Cormier	29	1	$85,000	$798,364
Matthew VillaltaM. Villalta	27	1	$85,000	$798,364
22 Contracts	25.2	-	$20,047,500	$18,829,653
Farm Coach: Darryl Sutter	67	3	$2,500,000	-

Projections & Commitments

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Nathan MacKinnonN. MacKinnon	F	31	5	12.7	$13,250,000	$13,250,000	$13,250,000	$13,250,000	$13,250,000
Mikhail SergachevM. Sergachev	D	28	5	9.6	$10,000,000	$10,000,000	$10,000,000	$10,000,000	$10,000,000
Moritz SeiderM. Seider	D	25	2	9.1	$9,500,000	$9,500,000	RFA · 27y
Nick SuzukiN. Suzuki	F	27	4	8.7	$9,000,000	$9,000,000	$9,000,000	$9,000,000	UFA · 31y
K'Andre MillerK. Miller	D	26	5	7.7	$8,000,000	$8,000,000	$8,000,000	$8,000,000	$8,000,000
Drake BathersonD. Batherson	F	28	4	6.6	$6,900,000	$6,900,000	$6,900,000	$6,900,000	UFA · 32y
Esa LindellE. Lindell	D	32	3	6.3	$6,500,000	$6,500,000	$6,500,000	UFA · 35y
Mackenzie BlackwoodM. Blackwood	G	30	4	5.3	$5,500,000	$5,500,000	$5,500,000	$5,500,000	UFA · 34y
Anton LundellA. Lundell	F	25	2	4.8	$5,000,000	$5,000,000	RFA · 27y
Ryan McDonaghR. McDonagh	D	37	2	4.8	$5,000,000	$5,000,000	UFA · 39y
Kirill MarchenkoK. Marchenko	F	26	1	4.8	$5,000,000	RFA · 27y
Jason ZuckerJ. Zucker	F	34	3	4.8	$5,000,000	$5,000,000	$5,000,000	UFA · 37y
Viktor ArvidssonV. Arvidsson	F	33	3	4.8	$5,000,000	$5,000,000	$5,000,000	UFA · 36y
Dustin WolfD. Wolf	G	25	1	4.8	$5,000,000	RFA · 26y
Jack QuinnJ. Quinn	F	25	1	2.4	$2,500,000	RFA · 26y
Scott MayfieldS. Mayfield	D	34	3	2.4	$2,500,000	$2,500,000	$2,500,000	UFA · 37y
Cole KoepkeC. Koepke	F	28	1	1.4	$1,500,000	UFA · 29y
Matt CoronatoM. Coronato	F	24	1	1.4	$1,491,667	RFA · 25y
Casey CizikasC. Cizikas	F	35	1	1.0	$1,000,000	UFA · 36y
Michael AmadioM. Amadio	F	30	1	0.8	$850,000	UFA · 31y
Total: 20	—	29.2	—	104.3%	20 $108,491,667	13 $91,150,000	10 $71,650,000	6 $52,650,000	3 $31,250,000
Special Salary Cap Value				4.57%	-$4,750,000
Estimated Cap Space					$258,415
Est. Above $76.90m Floor					$26,841,585

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Kevin KorchinskiK. Korchinski	D	22	1	1.8	$1,918,333	RFA · 23y
Ben KindelB. Kindel	F	19	3	0.9	$975,000	$975,000	$975,000	RFA · 22y
Sammy BlaisS. Blais	F	30	1	0.9	$950,000	UFA · 31y
Owen PickeringO. Pickering	D	22	2	0.9	$886,667	$886,667	RFA · 24y
Leo LoofL. Loof	D	24	2	0.8	$867,500	$867,500	RFA · 26y
Liam FoudyL. Foudy	F	26	4	0.8	$850,000	$850,000	$850,000	$850,000	UFA · 30y
Oskar PetterssonO. Pettersson	F	22	2	0.8	$850,000	$850,000	RFA · 24y
Cole GuttmanC. Guttman	F	27	4	0.8	$850,000	$850,000	$850,000	$850,000	UFA · 31y
Adam BeckmanA. Beckman	F	25	4	0.8	$850,000	$850,000	$850,000	$850,000	UFA · 29y
Pavel NovakP. Novak	F	24	3	0.8	$850,000	$850,000	$850,000	RFA · 27y
Phil KempP. Kemp	D	27	1	0.8	$850,000	RFA · 28y
Shane BowersS. Bowers	F	27	4	0.8	$850,000	$850,000	$850,000	$850,000	UFA · 31y
Graeme ClarkeG. Clarke	F	25	4	0.8	$850,000	$850,000	$850,000	$850,000	UFA · 29y
Samuel BolducS. Bolduc	D	26	4	0.8	$850,000	$850,000	$850,000	$850,000	UFA · 30y
Calen AddisonC. Addison	D	26	4	0.8	$850,000	$850,000	$850,000	$850,000	UFA · 30y
Braden DoyleB. Doyle	D	25	3	0.8	$850,000	$850,000	$850,000	RFA · 28y
Declan McDonnellD. McDonnell	F	24	3	0.8	$850,000	$850,000	$850,000	RFA · 27y
Dawson BarteauxD. Barteaux	D	26	1	0.8	$850,000	RFA · 27y
Ryan O'RourkeR. O'Rourke	D	24	2	0.8	$850,000	$850,000	RFA · 26y
Cedric PareC. Pare	F	27	3	0.8	$850,000	$850,000	$850,000	UFA · 30y
Evan CormierE. Cormier	G	29	1	0.8	$850,000	UFA · 30y
Matthew VillaltaM. Villalta	G	27	1	0.8	$850,000	RFA · 28y
Total: 22	—	25.2	—	0.0%	22 $20,047,500	16 $13,779,167	12 $10,325,000	7 $5,950,000	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
Acquired	Moritz Seider	-$4,750,000	50%	SJS	Aug 21, 2026
Net Retained Cap		-$4,750,000