SJS 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
$690,914	$122,819,167	$122,819,167	-$20,362,500	$5,000,000
Salary Cap per Day	Salary Cap to Date	Players in Salary Cap	Players Out of Cap	Farm Team Salary
$663,887	$663,887	22	0	$2,663,750

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
184	$690,914	$127,128,176	—

Team Total Estimate
Est. Season Expenses	Est. Season Salary Cap	Available Cap Space	Over Salary Floor
$130,982,866	$102,456,595	$1,543,405	$25,556,595
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$0	$64,124,895	-$66,152,273	-$130,277,168

HP Pavillion
	Capacity	Ticket Price	Avg. Attendance	Attendance %
Level 1	6000	$169	—	—
Level 2	5000	$127	—	—
Level 3	4000	$83	—	—
Level 4	3000	$50	—	—
Luxury	3000	$230	—	—
Total/Avg.	21,000	—	—	—

Pro Players Salaries (22)

Player	Age	Yrs	Salary	Remaining
Mark ScheifeleM. Scheifele	33	4	$14,000,000	$13,924,324
John TavaresJ. Tavares	36	2	$11,750,000	$11,686,486
Alex PietrangeloA. Pietrangelo	36	1	$8,800,000	$8,752,432
Filip ForsbergF. Forsberg	32	3	$8,500,000	$8,454,054
Patrik LaineP. Laine	28	2	$8,000,000	$7,956,757
Vladislav GavrikovV. Gavrikov	31	5	$7,500,000	$7,459,459
Tyler ToffoliT. Toffoli	34	3	$6,800,000	$6,763,243
Valeri NichushkinV. Nichushkin	31	2	$6,125,000	$6,091,892
Gustav ForslingG. Forsling	30	3	$6,000,000	$5,967,568
Nick SchmaltzN. Schmaltz	30	2	$6,000,000	$5,967,568
Vladimir TarasenkoV. Tarasenko	35	1	$6,000,000	$5,967,568
Kris LetangK. Letang	39	1	$5,800,000	$5,768,649
Sam BennettS. Bennett	30	1	$4,500,000	$4,475,676
Stuart SkinnerS. Skinner	28	1	$4,000,000	$3,978,378
Frederik AndersenF. Andersen	37	2	$4,000,000	$3,978,378
Sean MonahanS. Monahan	32	1	$3,750,000	$3,729,730
Ilya MikheyevI. Mikheyev	32	1	$3,500,000	$3,481,081
Vincent DesharnaisV. Desharnais	30	2	$2,100,000	$2,088,649
Anthony BeauvillierA. Beauvillier	29	3	$2,000,000	$1,989,189
Parker KellyP. Kelly	27	4	$1,700,000	$1,690,811
Conor TimminsC. Timmins	28	3	$1,100,000	$1,094,054
Yan KuznetsovY. Kuznetsov	24	1	$894,167	$889,334
22 Contracts	31.5	-	$122,819,167	$122,155,280
Coach: Dave Hakstol	58	4	$5,000,000	-

Farm Players Salaries (23)

Player	Age	Yrs	Salary	Remaining
Chris TanevC. Tanev	37	4	$375,000	$3,732,477
Matt GrzelcykM. Grzelcyk	32	1	$200,000	$1,990,654
Juuso ValimakiJ. Valimaki	28	1	$200,000	$1,990,654
Olivier RodrigueO. Rodrigue	26	2	$150,000	$1,492,991
Adam BoqvistA. Boqvist	26	1	$100,000	$995,327
Dylan GambrellD. Gambrell	30	1	$100,000	$995,327
Danton HeinenD. Heinen	31	2	$100,000	$995,327
Jujhar KhairaJ. Khaira	32	1	$100,000	$995,327
William CarrierW. Carrier	32	1	$100,000	$995,327
Will ButcherW. Butcher	31	2	$95,000	$945,561
Vilmer AlrikssonV. Alriksson	21	3	$93,167	$927,313
Matej BlumelM. Blumel	26	1	$92,500	$920,678
Nicolas DeslauriersN. Deslauriers	35	2	$90,000	$895,794
Austin PoganskiA. Poganski	30	2	$90,000	$895,794
Kevin ConnautonK. Connauton	36	2	$90,000	$895,794
Chris TerryC. Terry	37	2	$90,000	$895,794
Riley DuranR. Duran	24	3	$86,750	$863,446
Chase StillmanC. Stillman	23	2	$86,333	$859,300
Noah GregorN. Gregor	28	1	$85,000	$846,028
Logan BrownL. Brown	28	2	$85,000	$846,028
William LagessonW. Lagesson	30	1	$85,000	$846,028
Jake LeschyshynJ. Leschyshyn	27	1	$85,000	$846,028
Henrik TikkanenH. Tikkanen	26	2	$85,000	$846,028
23 Contracts	29.4	-	$26,637,501	$26,513,025
Farm Coach: Mark Stuart	42	2	$500,000	-

Projections & Commitments

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Mark ScheifeleM. Scheifele	F	33	4	13.5	$14,000,000	$14,000,000	$14,000,000	$14,000,000	UFA · 37y
John TavaresJ. Tavares	F	36	2	11.3	$11,750,000	$11,750,000	UFA · 38y
Alex PietrangeloA. Pietrangelo	D	36	1	8.5	$8,800,000	UFA · 37y
Filip ForsbergF. Forsberg	F	32	3	8.2	$8,500,000	$8,500,000	$8,500,000	UFA · 35y
Patrik LaineP. Laine	F	28	2	7.7	$8,000,000	$8,000,000	UFA · 30y
Vladislav GavrikovV. Gavrikov	D	31	5	7.2	$7,500,000	$7,500,000	$7,500,000	$7,500,000	$7,500,000
Tyler ToffoliT. Toffoli	F	34	3	6.5	$6,800,000	$6,800,000	$6,800,000	UFA · 37y
Valeri NichushkinV. Nichushkin	F	31	2	5.9	$6,125,000	$6,125,000	UFA · 33y
Gustav ForslingG. Forsling	D	30	3	5.8	$6,000,000	$6,000,000	$6,000,000	UFA · 33y
Nick SchmaltzN. Schmaltz	F	30	2	5.8	$6,000,000	$6,000,000	UFA · 32y
Vladimir TarasenkoV. Tarasenko	F	35	1	5.8	$6,000,000	UFA · 36y
Kris LetangK. Letang	D	39	1	5.6	$5,800,000	UFA · 40y
Sam BennettS. Bennett	F	30	1	4.3	$4,500,000	UFA · 31y
Stuart SkinnerS. Skinner	G	28	1	3.8	$4,000,000	UFA · 29y
Frederik AndersenF. Andersen	G	37	2	3.8	$4,000,000	$4,000,000	UFA · 39y
Sean MonahanS. Monahan	F	32	1	3.6	$3,750,000	UFA · 33y
Ilya MikheyevI. Mikheyev	F	32	1	3.4	$3,500,000	UFA · 33y
Vincent DesharnaisV. Desharnais	D	30	2	2.0	$2,100,000	$2,100,000	UFA · 32y
Anthony BeauvillierA. Beauvillier	F	29	3	1.9	$2,000,000	$2,000,000	$2,000,000	UFA · 32y
Parker KellyP. Kelly	F	27	4	1.6	$1,700,000	$1,700,000	$1,700,000	$1,700,000	UFA · 31y
Conor TimminsC. Timmins	D	28	3	1.1	$1,100,000	$1,100,000	$1,100,000	UFA · 31y
Yan KuznetsovY. Kuznetsov	D	24	1	0.9	$894,167	RFA · 25y
Total: 22	—	31.5	—	118.1%	22 $122,819,167	14 $85,575,000	8 $47,600,000	3 $23,200,000	1 $7,500,000
Special Salary Cap Value				19.58%	-$20,362,500
Estimated Cap Space					$1,543,405
Est. Above $76.90m Floor					$25,556,595

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Chris TanevC. Tanev	D	37	4	3.6	$3,750,000	$3,750,000	$3,750,000	$3,750,000	UFA · 41y
Matt GrzelcykM. Grzelcyk	D	32	1	1.9	$2,000,000	UFA · 33y
Juuso ValimakiJ. Valimaki	D	28	1	1.9	$2,000,000	UFA · 29y
Olivier RodrigueO. Rodrigue	G	26	2	1.4	$1,500,000	$1,500,000	RFA · 28y
Adam BoqvistA. Boqvist	D	26	1	1.0	$1,000,000	RFA · 27y
Dylan GambrellD. Gambrell	F	30	1	1.0	$1,000,000	UFA · 31y
Danton HeinenD. Heinen	F	31	2	1.0	$1,000,000	$1,000,000	UFA · 33y
Jujhar KhairaJ. Khaira	F	32	1	1.0	$1,000,000	UFA · 33y
William CarrierW. Carrier	F	32	1	1.0	$1,000,000	UFA · 33y
Will ButcherW. Butcher	D	31	2	0.9	$950,000	$950,000	UFA · 33y
Vilmer AlrikssonV. Alriksson	F	21	3	0.9	$931,667	$931,667	$931,667	RFA · 24y
Matej BlumelM. Blumel	F	26	1	0.9	$925,000	RFA · 27y
Nicolas DeslauriersN. Deslauriers	F	35	2	0.9	$900,000	$900,000	UFA · 37y
Austin PoganskiA. Poganski	F	30	2	0.9	$900,000	$900,000	UFA · 32y
Kevin ConnautonK. Connauton	D	36	2	0.9	$900,000	$900,000	UFA · 38y
Chris TerryC. Terry	F	37	2	0.9	$900,000	$900,000	UFA · 39y
Riley DuranR. Duran	F	24	3	0.8	$867,500	$867,500	$867,500	RFA · 27y
Chase StillmanC. Stillman	F	23	2	0.8	$863,334	$863,334	RFA · 25y
Noah GregorN. Gregor	F	28	1	0.8	$850,000	UFA · 29y
Logan BrownL. Brown	F	28	2	0.8	$850,000	$850,000	UFA · 30y
William LagessonW. Lagesson	D	30	1	0.8	$850,000	UFA · 31y
Jake LeschyshynJ. Leschyshyn	F	27	1	0.8	$850,000	RFA · 28y
Henrik TikkanenH. Tikkanen	G	26	2	0.8	$850,000	$850,000	RFA · 28y
Total: 23	—	29.4	—	0.0%	23 $26,637,501	13 $15,162,501	3 $5,549,167	1 $3,750,000	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 (9)

View all →

Type	Player	Retained Cap Hit	Retained %	Trade Partner	Date
Retention	Moritz Seider	+$4,750,000	50%	VGK	Aug 21, 2026
Acquired	Patrik Laine	-$4,000,000	50%	NYI	Aug 21, 2026
Acquired	Kris Letang	-$2,900,000	50%	VAN	Aug 22, 2026
Acquired	Vladimir Tarasenko	-$3,000,000	50%	SEA	Aug 21, 2026
Acquired	Valeri Nichushkin	-$3,062,500	50%	MIN	Aug 21, 2026
Acquired	John Tavares	-$3,000,000	25.5%	CAR	Aug 21, 2026
Acquired	Tyler Toffoli	-$3,000,000	44.1%	WSH	Aug 21, 2026
Acquired	Alex Pietrangelo	-$4,400,000	50%	DET	Aug 31, 2026
Acquired	Ilya Mikheyev	-$1,750,000	50%	WPG	Sep 6, 2026
Net Retained Cap		-$20,362,500