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
—
$99,115,000
$99,115,000
—
$4,200,000
Salary Cap per Day
Salary Cap to Date
Players in Salary Cap
Players Out of Cap
Farm Team Salary
$0
—
22
0
$1,444,083
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
$99,115,000
$4,885,000
$22,215,000
Est. Season Revenue
Current Bank Account
Proj. Bank Account
Balance
$0
$22,265,485
$22,265,485
$0
HSBC Arena
Capacity
Ticket Price
Avg. Attendance
Attendance %
Level 1
6000
$200
—
—
Level 2
5000
$150
—
—
Level 3
4000
$100
—
—
Level 4
3000
$90
—
—
Luxury
1000
$250
—
—
Total/Avg.
19,000
—
—
—
Pro Players Salaries (22)
Player
Age
Yrs
Salary
30
2
$11,250,000
39
2
$8,700,000
33
3
$8,000,000
35
3
$7,515,000
31
5
$7,500,000
29
3
$7,000,000
34
1
$7,000,000
31
2
$6,000,000
37
1
$6,000,000
35
1
$5,900,000
26
2
$5,500,000
36
1
$5,000,000
33
2
$4,500,000
34
3
$1,850,000
26
2
$1,250,000
25
1
$1,000,000
34
2
$1,000,000
28
3
$875,000
26
2
$875,000
32
1
$800,000
29
1
$800,000
32
1
$800,000
22 Contracts
31.6
-
$99,115,000
Coach:
Lindy Ruff
66
2
$4,200,000
Farm Players Salaries (15)
Player
Age
Yrs
Salary
24
4
$180,000
28
4
$175,000
22
3
$91,000
24
1
$90,250
26
4
$87,000
24
1
$85,833
31
2
$85,000
26
4
$85,000
26
3
$85,000
25
3
$85,000
25
2
$85,000
26
4
$77,500
28
4
$77,500
36
1
$77,500
27
3
$77,500
15 Contracts
26.5
-
$14,440,833
Projections & Commitments
PRO
FARM
Player
Pos
Age
Yrs
Cap %
2026-27
2027-28
2028-29
2029-30
2030-31
F
30
2
10.8
$11,250,000
$11,250,000
UFA
· 32y
F
39
2
8.4
$8,700,000
$8,700,000
UFA
· 41y
G
33
3
7.7
$8,000,000
$8,000,000
$8,000,000
UFA
· 36y
F
35
3
7.2
$7,515,000
$7,515,000
$7,515,000
UFA
· 38y
F
31
5
7.2
$7,500,000
$7,500,000
$7,500,000
$7,500,000
$7,500,000
F
29
3
6.7
$7,000,000
$7,000,000
$7,000,000
UFA
· 32y
D
34
1
6.7
$7,000,000
UFA
· 35y
F
31
2
5.8
$6,000,000
$6,000,000
UFA
· 33y
F
37
1
5.8
$6,000,000
UFA
· 38y
G
35
1
5.7
$5,900,000
UFA
· 36y
D
26
2
5.3
$5,500,000
$5,500,000
RFA
· 28y
F
36
1
4.8
$5,000,000
UFA
· 37y
D
33
2
4.3
$4,500,000
$4,500,000
UFA
· 35y
F
34
3
1.8
$1,850,000
$1,850,000
$1,850,000
UFA
· 37y
G
26
2
1.2
$1,250,000
$1,250,000
RFA
· 28y
D
25
1
1.0
$1,000,000
RFA
· 26y
F
34
2
1.0
$1,000,000
$1,000,000
UFA
· 36y
D
28
3
0.8
$875,000
$875,000
$875,000
UFA
· 31y
D
26
2
0.8
$875,000
$875,000
RFA
· 28y
F
32
1
0.8
$800,000
UFA
· 33y
D
29
1
0.8
$800,000
UFA
· 30y
F
32
1
0.8
$800,000
UFA
· 33y
Total: 22
—
31.6
—
95.3%
(22)
$99,115,000
(14)
$71,815,000
(6)
$32,740,000
(1)
$7,500,000
(1)
$7,500,000
Special Salary Cap Value
—
—
—
—
—
—
Estimated Cap Space
$4,885,000
—
—
—
—
Estimated Above Floor
$22,215,000
—
—
—
—
Player
Pos
Age
Yrs
Cap %
2026-27
2027-28
2028-29
2029-30
2030-31
F
24
4
1.7
$1,800,000
$1,800,000
$1,800,000
$1,800,000
RFA
· 28y
D
28
4
1.7
$1,750,000
$1,750,000
$1,750,000
$1,750,000
UFA
· 32y
D
22
3
0.9
$910,000
$910,000
$910,000
RFA
· 25y
F
24
1
0.9
$902,500
RFA
· 25y
G
26
4
0.8
$870,000
$870,000
$870,000
$870,000
UFA
· 30y
F
24
1
0.8
$858,333
RFA
· 25y
F
31
2
0.8
$850,000
$850,000
UFA
· 33y
D
26
4
0.8
$850,000
$850,000
$850,000
$850,000
UFA
· 30y
F
26
3
0.8
$850,000
$850,000
$850,000
UFA
· 29y
F
25
3
0.8
$850,000
$850,000
$850,000
RFA
· 28y
G
25
2
0.8
$850,000
$850,000
RFA
· 27y
D
26
4
0.7
$775,000
$775,000
$775,000
$775,000
UFA
· 30y
D
28
4
0.7
$775,000
$775,000
$775,000
$775,000
UFA
· 32y
F
36
1
0.7
$775,000
UFA
· 37y
D
27
3
0.7
$775,000
$775,000
$775,000
UFA
· 30y
Total: 15
—
26.5
—
0.0%
(15)
$14,440,833
(12)
$11,905,000
(10)
$10,205,000
(6)
$6,820,000
(0)
$0
