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
$10,958,807	4 played / 37 rem.	$2,739,702	95.59%

Expenses
YTD Expenses	Players Total Salaries	Players Total Cap	Special Salary Cap	Coaches Salaries
$7,731,885	$91,660,000	$91,660,000	—	$3,700,000
Salary Cap per Day	Salary Cap to Date	Players in Salary Cap	Players Out of Cap	Farm Team Salary
$495,459	$7,431,885	23	0	$2,319,200

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
170	$515,459	$87,628,030	$104,108,666

Team Total Estimate
Est. Season Expenses	Est. Season Salary Cap	Available Cap Space	Over Salary Floor
$98,429,103	$91,659,915	$12,340,085	$14,759,915
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$118,879,106	$5,451,895	$22,611,206	$17,159,311

Nationwide Arena
	Capacity	Ticket Price	Avg. Attendance	Attendance %
Level 1	6000	$135	5,759	96.0%
Level 2	5000	$121	4,968	99.4%
Level 3	4000	$91	3,869	96.7%
Level 4	3000	$50	2,509	83.6%
Luxury	3000	$180	2,969	99.0%
Total/Avg.	21,000	—	20,074	95.6%

Pro Players Salaries (23)

Player	Age	Yrs	Salary	Remaining
Elias PetterssonE. Pettersson	28	5	$10,750,000	$9,878,378
Quinn HughesQ. Hughes	27	1	$9,000,000	$8,270,270
Steven StamkosS. Stamkos	36	2	$8,150,000	$7,489,189
Kevin FialaK. Fiala	30	2	$7,875,000	$7,236,486
Jaden SchwartzJ. Schwartz	34	1	$6,000,000	$5,513,514
Juuse SarosJ. Saros	31	4	$6,000,000	$5,513,514
Vince DunnV. Dunn	30	4	$5,000,000	$4,594,595
Josh MansonJ. Manson	35	3	$5,000,000	$4,594,595
Thatcher DemkoT. Demko	31	2	$5,000,000	$4,594,595
Eeli TolvanenE. Tolvanen	27	1	$4,000,000	$3,675,676
Christian DvorakC. Dvorak	30	2	$3,750,000	$3,445,946
Michael RasmussenM. Rasmussen	27	4	$3,000,000	$2,756,757
Dmitry KulikovD. Kulikov	36	2	$2,500,000	$2,297,297
Teddy BluegerT. Blueger	32	2	$2,500,000	$2,297,297
Derek ForbortD. Forbort	34	2	$2,500,000	$2,297,297
Miles WoodM. Wood	31	1	$2,250,000	$2,067,568
Kent JohnsonK. Johnson	24	1	$2,000,000	$1,837,838
Brandon DuhaimeB. Duhaime	29	2	$2,000,000	$1,837,838
Marat KhusnutdinovM. Khusnutdinov	24	1	$925,000	$850,000
Dominic JamesD. James	24	3	$910,000	$836,216
Arttu HyryA. Hyry	25	2	$850,000	$781,081
Filip HallanderF. Hallander	26	2	$850,000	$781,081
Adam WilsbyA. Wilsby	26	1	$850,000	$781,081
23 Contracts	29.4	-	$91,660,000	$84,228,109
Coach: Jim Montgomery	57	1	$3,700,000	-

Farm Players Salaries (26)

Player	Age	Yrs	Salary	Remaining
John LeonardJ. Leonard	28	2	$100,000	$929,907
Berkly CattonB. Catton	20	3	$97,500	$906,659
Tom WillanderT. Willander	21	3	$95,000	$883,411
Lukas ReichelL. Reichel	24	1	$95,000	$883,411
Axel Sandin-PellikkaA. Sandin-Pellikka	21	3	$94,083	$874,887
John FarinacciJ. Farinacci	25	1	$92,500	$860,164
Aidan McDonoughA. McDonough	27	1	$92,500	$860,164
Ethan EdwardsE. Edwards	24	2	$92,500	$860,164
Aku KoskenvuoA. Koskenvuo	23	3	$92,500	$860,164
Eduard SaleE. Sale	21	2	$91,833	$853,964
Sawyer MynioS. Mynio	21	3	$90,667	$843,116
Danila KlimovichD. Klimovich	23	2	$90,000	$836,916
Dylan GarandD. Garand	24	2	$87,500	$813,668
Owen AllardO. Allard	22	3	$86,917	$808,244
Nikita SusuyevN. Susuyev	21	3	$85,500	$795,070
Jeremy HanzelJ. Hanzel	23	2	$85,200	$792,280
Nikita PrishchepovN. Prishchepov	22	2	$85,000	$790,421
Keaton MiddletonK. Middleton	28	3	$85,000	$790,421
Jared DavidsonJ. Davidson	24	1	$85,000	$790,421
Kirill KudryavtsevK. Kudryavtsev	22	2	$85,000	$790,421
Cole McWardC. McWard	25	1	$85,000	$790,421
Marshall WarrenM. Warren	25	2	$85,000	$790,421
Connor KelleyC. Kelley	24	2	$85,000	$790,421
Graham SwardG. Sward	23	2	$85,000	$790,421
Dans LocmelisD. Locmelis	22	2	$85,000	$790,421
Blake BiondiB. Biondi	24	2	$85,000	$790,421
26 Contracts	23.3	-	$23,192,000	$21,566,399
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
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
Arttu HyryA. Hyry	F	25	2	0.8	$850,000	$850,000	RFA · 27y
Filip HallanderF. Hallander	F	26	2	0.8	$850,000	$850,000	RFA · 28y
Adam WilsbyA. Wilsby	D	26	1	0.8	$850,000	RFA · 27y
Total: 23	—	29.4	—	88.1%	23 $91,660,000	16 $66,635,000	6 $30,660,000	4 $24,750,000	1 $10,750,000
Estimated Cap Space					$12,340,085
Est. Above $76.90m Floor					$14,759,915

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
Tom WillanderT. Willander	D	21	3	0.9	$950,000	$950,000	$950,000	RFA · 24y
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
Nikita PrishchepovN. Prishchepov	F	22	2	0.8	$850,000	$850,000	RFA · 24y
Keaton MiddletonK. Middleton	D	28	3	0.8	$850,000	$850,000	$850,000	UFA · 31y
Jared DavidsonJ. Davidson	F	24	1	0.8	$850,000	RFA · 25y
Kirill KudryavtsevK. Kudryavtsev	D	22	2	0.8	$850,000	$850,000	RFA · 24y
Cole McWardC. McWard	D	25	1	0.8	$850,000	RFA · 26y
Marshall WarrenM. Warren	D	25	2	0.8	$850,000	$850,000	RFA · 27y
Connor KelleyC. Kelley	D	24	2	0.8	$850,000	$850,000	RFA · 26y
Graham SwardG. Sward	D	23	2	0.8	$850,000	$850,000	RFA · 25y
Dans LocmelisD. Locmelis	F	22	2	0.8	$850,000	$850,000	RFA · 24y
Blake BiondiB. Biondi	F	24	2	0.8	$850,000	$850,000	RFA · 26y
Total: 26	—	23.3	—	0.0%	26 $23,192,000	21 $18,692,000	8 $7,271,667	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.

Salary Retentions (0)

View all →

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