CLB 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
—	$90,910,000	$90,910,000	—	$3,700,000
Salary Cap per Day	Salary Cap to Date	Players in Salary Cap	Players Out of Cap	Farm Team Salary
$0	—	22	0	$2,257,367

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
—	—	—	—

Team Total Estimate
Est. Season Expenses	Est. Season Salary Cap	Available Cap Space	Over Salary Floor
$0	$90,910,000	$13,090,000	$14,010,000
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$0	$3,161,203	$3,161,203	$0

Nationwide Arena
	Capacity	Ticket Price	Avg. Attendance	Attendance %
Level 1	6000	$166	—	—
Level 2	5000	$145	—	—
Level 3	4000	$120	—	—
Level 4	3000	$90	—	—
Luxury	1000	$220	—	—
Total/Avg.	19,000	—	—	—

Pro Players Salaries (22)

Player	Age	Yrs	Salary
Elias PetterssonE. Pettersson	28	5	$10,750,000
Quinn HughesQ. Hughes	27	1	$9,000,000
Steven StamkosS. Stamkos	36	2	$8,150,000
Kevin FialaK. Fiala	30	2	$7,875,000
Jaden SchwartzJ. Schwartz	34	1	$6,000,000
Juuse SarosJ. Saros	31	4	$6,000,000
Vince DunnV. Dunn	30	4	$5,000,000
Josh MansonJ. Manson	35	3	$5,000,000
Thatcher DemkoT. Demko	31	2	$5,000,000
Eeli TolvanenE. Tolvanen	27	1	$4,000,000
Christian DvorakC. Dvorak	30	2	$3,750,000
Michael RasmussenM. Rasmussen	27	4	$3,000,000
Dmitry KulikovD. Kulikov	36	2	$2,500,000
Teddy BluegerT. Blueger	32	2	$2,500,000
Derek ForbortD. Forbort	34	2	$2,500,000
Miles WoodM. Wood	31	1	$2,250,000
Kent JohnsonK. Johnson	24	1	$2,000,000
Brandon DuhaimeB. Duhaime	29	2	$2,000,000
Tom WillanderT. Willander	21	3	$950,000
Marat KhusnutdinovM. Khusnutdinov	24	1	$925,000
Dominic JamesD. James	24	3	$910,000
Adam WilsbyA. Wilsby	26	1	$850,000
22 Contracts	29.4	-	$90,910,000
Coach: Jim Montgomery	57	1	$3,700,000

Farm Players Salaries (26)

Player	Age	Yrs	Salary
John LeonardJ. Leonard	28	2	$100,000
Berkly CattonB. Catton	20	3	$97,500
Lukas ReichelL. Reichel	24	1	$95,000
Axel Sandin-PellikkaA. Sandin-Pellikka	21	3	$94,083
John FarinacciJ. Farinacci	25	1	$92,500
Aidan McDonoughA. McDonough	27	1	$92,500
Ethan EdwardsE. Edwards	24	2	$92,500
Aku KoskenvuoA. Koskenvuo	23	3	$92,500
Eduard SaleE. Sale	21	2	$91,833
Sawyer MynioS. Mynio	21	3	$90,667
Danila KlimovichD. Klimovich	23	2	$90,000
Dylan GarandD. Garand	24	2	$87,500
Owen AllardO. Allard	22	3	$86,917
Nikita SusuyevN. Susuyev	21	3	$85,500
Jeremy HanzelJ. Hanzel	23	2	$85,200
Keaton MiddletonK. Middleton	28	3	$85,000
Arttu HyryA. Hyry	25	2	$82,500
Kirill KudryavtsevK. Kudryavtsev	22	2	$82,500
Cole McWardC. McWard	25	1	$82,500
Marshall WarrenM. Warren	25	2	$82,500
Nikita PrishchepovN. Prishchepov	22	2	$80,667
Jared DavidsonJ. Davidson	24	1	$77,500
Connor KelleyC. Kelley	24	2	$77,500
Graham SwardG. Sward	23	2	$77,500
Dans LocmelisD. Locmelis	22	2	$77,500
Blake BiondiB. Biondi	24	2	$77,500
26 Contracts	23.5	-	$22,573,667
Farm Coach: Marco Sturm	47	1	$750,000

Projections & Commitments

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Elias PetterssonE. Pettersson	F	28	5	10.3	$10,750,000	$10,750,000	$10,750,000	$10,750,000	$10,750,000
Quinn HughesQ. Hughes	D	27	1	8.7	$9,000,000	RFA · 28y
Steven StamkosS. Stamkos	F	36	2	7.8	$8,150,000	$8,150,000	UFA · 38y
Kevin FialaK. Fiala	F	30	2	7.6	$7,875,000	$7,875,000	UFA · 32y
Jaden SchwartzJ. Schwartz	F	34	1	5.8	$6,000,000	UFA · 35y
Juuse SarosJ. Saros	G	31	4	5.8	$6,000,000	$6,000,000	$6,000,000	$6,000,000	UFA · 35y
Vince DunnV. Dunn	D	30	4	4.8	$5,000,000	$5,000,000	$5,000,000	$5,000,000	UFA · 34y
Josh MansonJ. Manson	D	35	3	4.8	$5,000,000	$5,000,000	$5,000,000	UFA · 38y
Thatcher DemkoT. Demko	G	31	2	4.8	$5,000,000	$5,000,000	UFA · 33y
Eeli TolvanenE. Tolvanen	F	27	1	3.8	$4,000,000	RFA · 28y
Christian DvorakC. Dvorak	F	30	2	3.6	$3,750,000	$3,750,000	UFA · 32y
Michael RasmussenM. Rasmussen	F	27	4	2.9	$3,000,000	$3,000,000	$3,000,000	$3,000,000	UFA · 31y
Dmitry KulikovD. Kulikov	D	36	2	2.4	$2,500,000	$2,500,000	UFA · 38y
Teddy BluegerT. Blueger	F	32	2	2.4	$2,500,000	$2,500,000	UFA · 34y
Derek ForbortD. Forbort	D	34	2	2.4	$2,500,000	$2,500,000	UFA · 36y
Miles WoodM. Wood	F	31	1	2.2	$2,250,000	UFA · 32y
Kent JohnsonK. Johnson	F	24	1	1.9	$2,000,000	RFA · 25y
Brandon DuhaimeB. Duhaime	F	29	2	1.9	$2,000,000	$2,000,000	UFA · 31y
Tom WillanderT. Willander	D	21	3	0.9	$950,000	$950,000	$950,000	RFA · 24y
Marat KhusnutdinovM. Khusnutdinov	F	24	1	0.9	$925,000	RFA · 25y
Dominic JamesD. James	F	24	3	0.9	$910,000	$910,000	$910,000	RFA · 27y
Adam WilsbyA. Wilsby	D	26	1	0.8	$850,000	RFA · 27y
Total: 22	—	29.4	—	87.4%	(22) $90,910,000	(15) $65,885,000	(7) $31,610,000	(4) $24,750,000	(1) $10,750,000
Special Salary Cap Value				—	—	—	—	—	—
Estimated Cap Space					$13,090,000	—	—	—	—
Estimated Above Floor					$14,010,000	—	—	—	—

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
John LeonardJ. Leonard	F	28	2	1.0	$1,000,000	$1,000,000	UFA · 30y
Berkly CattonB. Catton	F	20	3	0.9	$975,000	$975,000	$975,000	RFA · 23y
Lukas ReichelL. Reichel	F	24	1	0.9	$950,000	RFA · 25y
Axel Sandin-PellikkaA. Sandin-Pellikka	D	21	3	0.9	$940,833	$940,833	$940,833	RFA · 24y
John FarinacciJ. Farinacci	F	25	1	0.9	$925,000	RFA · 26y
Aidan McDonoughA. McDonough	F	27	1	0.9	$925,000	RFA · 28y
Ethan EdwardsE. Edwards	D	24	2	0.9	$925,000	$925,000	RFA · 26y
Aku KoskenvuoA. Koskenvuo	G	23	3	0.9	$925,000	$925,000	$925,000	RFA · 26y
Eduard SaleE. Sale	F	21	2	0.9	$918,333	$918,333	RFA · 23y
Sawyer MynioS. Mynio	D	21	3	0.9	$906,667	$906,667	$906,667	RFA · 24y
Danila KlimovichD. Klimovich	F	23	2	0.9	$900,000	$900,000	RFA · 25y
Dylan GarandD. Garand	G	24	2	0.8	$875,000	$875,000	RFA · 26y
Owen AllardO. Allard	F	22	3	0.8	$869,167	$869,167	$869,167	RFA · 25y
Nikita SusuyevN. Susuyev	F	21	3	0.8	$855,000	$855,000	$855,000	RFA · 24y
Jeremy HanzelJ. Hanzel	D	23	2	0.8	$852,000	$852,000	RFA · 25y
Keaton MiddletonK. Middleton	D	28	3	0.8	$850,000	$850,000	$850,000	UFA · 31y
Arttu HyryA. Hyry	F	25	2	0.8	$825,000	$825,000	RFA · 27y
Kirill KudryavtsevK. Kudryavtsev	D	22	2	0.8	$825,000	$825,000	RFA · 24y
Cole McWardC. McWard	D	25	1	0.8	$825,000	RFA · 26y
Marshall WarrenM. Warren	D	25	2	0.8	$825,000	$825,000	RFA · 27y
Nikita PrishchepovN. Prishchepov	F	22	2	0.8	$806,667	$806,667	RFA · 24y
Jared DavidsonJ. Davidson	F	24	1	0.7	$775,000	RFA · 25y
Connor KelleyC. Kelley	D	24	2	0.7	$775,000	$775,000	RFA · 26y
Graham SwardG. Sward	D	23	2	0.7	$775,000	$775,000	RFA · 25y
Dans LocmelisD. Locmelis	F	22	2	0.7	$775,000	$775,000	RFA · 24y
Blake BiondiB. Biondi	F	24	2	0.7	$775,000	$775,000	RFA · 26y
Total: 26	—	23.5	—	0.0%	(26) $22,573,667	(21) $18,173,667	(7) $6,321,667	(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.