NSH 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
—	—	—	—

Expenses
YTD Expenses	Players Total Salaries	Players Total Cap	Special Salary Cap	Coaches Salaries
—	$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	—	22	0	$627,666

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
185	$478,944	$88,604,640	—

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
$0	$192,226,200	$102,493,994	-$89,732,206

Sommet Center
	Capacity	Ticket Price	Avg. Attendance	Attendance %
Level 1	6000	$166	—	—
Level 2	5000	$136	—	—
Level 3	4000	$101	—	—
Level 4	3000	$68	—	—
Luxury	1000	$295	—	—
Total/Avg.	19,000	—	—	—

Pro Players Salaries (22)

Player	Age	Yrs	Salary	Remaining
Aleksander BarkovA. Barkov	31	1	$11,350,000	$11,350,000
Andrei VasilevskiyA. Vasilevskiy	32	5	$9,000,000	$9,000,000
Aaron EkbladA. Ekblad	30	2	$8,750,000	$8,750,000
Adrian KempeA. Kempe	30	3	$7,750,000	$7,750,000
Alex TuchA. Tuch	30	3	$7,000,000	$7,000,000
Brandon HagelB. Hagel	28	1	$5,500,000	$5,500,000
Erik CernakE. Cernak	29	2	$5,200,000	$5,200,000
Ryan HartmanR. Hartman	32	1	$5,200,000	$5,200,000
Ryan DonatoR. Donato	30	2	$4,000,000	$4,000,000
Jonas SiegenthalerJ. Siegenthaler	29	3	$3,900,000	$3,900,000
Blake LizotteB. Lizotte	29	2	$2,500,000	$2,500,000
Jeff PetryJ. Petry	39	1	$2,000,000	$2,000,000
Gustav NyquistG. Nyquist	37	1	$2,000,000	$2,000,000
Sam LaffertyS. Lafferty	31	1	$1,750,000	$1,750,000
Kyle BurroughsK. Burroughs	31	1	$1,250,000	$1,250,000
Colin MillerC. Miller	34	1	$1,000,000	$1,000,000
Cal PetersenC. Petersen	32	2	$1,000,000	$1,000,000
MacKenzie EntwistleM. Entwistle	27	1	$950,000	$950,000
Jakub DobesJ. Dobes	25	1	$925,000	$925,000
Reid SchaeferR. Schaefer	23	3	$866,667	$866,667
Zachary L'HeureuxZ. L'Heureux	23	2	$863,000	$863,000
Ethan BearE. Bear	29	2	$850,000	$850,000
22 Contracts	30	-	$83,604,667	$83,604,667
Coach: Andrew Brunette	53	2	$5,000,000	-

Farm Players Salaries (7)

Player	Age	Yrs	Salary	Remaining
Ryan LombergR. Lomberg	32	1	$100,000	$1,000,000
Filip BystedtF. Bystedt	22	3	$91,833	$918,333
Jagger FirkusJ. Firkus	22	2	$91,833	$918,333
Daylan KueflerD. Kuefler	24	3	$87,500	$875,000
Noah WarrenN. Warren	22	3	$86,500	$865,000
Josh JacobsJ. Jacobs	30	1	$85,000	$850,000
Dmitry KuzminD. Kuzmin	23	3	$85,000	$850,000
7 Contracts	25	-	$6,276,666	$6,276,666
Farm Coach: Geordie Kinnear	52	1	$500,000	-

Projections & Commitments

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Aleksander BarkovA. Barkov	F	31	1	10.9	$11,350,000	UFA · 32y
Andrei VasilevskiyA. Vasilevskiy	G	32	5	8.7	$9,000,000	$9,000,000	$9,000,000	$9,000,000	$9,000,000
Aaron EkbladA. Ekblad	D	30	2	8.4	$8,750,000	$8,750,000	UFA · 32y
Adrian KempeA. Kempe	F	30	3	7.5	$7,750,000	$7,750,000	$7,750,000	UFA · 33y
Alex TuchA. Tuch	F	30	3	6.7	$7,000,000	$7,000,000	$7,000,000	UFA · 33y
Brandon HagelB. Hagel	F	28	1	5.3	$5,500,000	UFA · 29y
Erik CernakE. Cernak	D	29	2	5.0	$5,200,000	$5,200,000	UFA · 31y
Ryan HartmanR. Hartman	F	32	1	5.0	$5,200,000	UFA · 33y
Ryan DonatoR. Donato	F	30	2	3.8	$4,000,000	$4,000,000	UFA · 32y
Jonas SiegenthalerJ. Siegenthaler	D	29	3	3.8	$3,900,000	$3,900,000	$3,900,000	UFA · 32y
Blake LizotteB. Lizotte	F	29	2	2.4	$2,500,000	$2,500,000	UFA · 31y
Jeff PetryJ. Petry	D	39	1	1.9	$2,000,000	UFA · 40y
Gustav NyquistG. Nyquist	F	37	1	1.9	$2,000,000	UFA · 38y
Sam LaffertyS. Lafferty	F	31	1	1.7	$1,750,000	UFA · 32y
Kyle BurroughsK. Burroughs	D	31	1	1.2	$1,250,000	UFA · 32y
Colin MillerC. Miller	D	34	1	1.0	$1,000,000	UFA · 35y
Cal PetersenC. Petersen	G	32	2	1.0	$1,000,000	$1,000,000	UFA · 34y
MacKenzie EntwistleM. Entwistle	F	27	1	0.9	$950,000	RFA · 28y
Jakub DobesJ. Dobes	G	25	1	0.9	$925,000	RFA · 26y
Reid SchaeferR. Schaefer	F	23	3	0.8	$866,667	$866,667	$866,667	RFA · 26y
Zachary L'HeureuxZ. L'Heureux	F	23	2	0.8	$863,000	$863,000	RFA · 25y
Ethan BearE. Bear	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
Special Salary Cap Value				—	—	—	—	—	—
Estimated Cap Space					$20,395,355	—	—	—	—
Estimated Above Floor					$6,704,645	—	—	—	—

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Ryan LombergR. Lomberg	F	32	1	1.0	$1,000,000	UFA · 33y
Filip BystedtF. Bystedt	F	22	3	0.9	$918,333	$918,333	$918,333	RFA · 25y
Jagger FirkusJ. Firkus	F	22	2	0.9	$918,333	$918,333	RFA · 24y
Daylan KueflerD. Kuefler	F	24	3	0.8	$875,000	$875,000	$875,000	RFA · 27y
Noah WarrenN. Warren	D	22	3	0.8	$865,000	$865,000	$865,000	RFA · 25y
Josh JacobsJ. Jacobs	D	30	1	0.8	$850,000	UFA · 31y
Dmitry KuzminD. Kuzmin	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

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.

0 Salary Retentions

View all →

Type	Player	Retained Cap Hit	Retained %	Trade Partner	Date
No active salary retentions for 2026-27.