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
$12,701,029
5 played
/ 36 rem.
$2,540,206
67.82%
Expenses
YTD Expenses
Players Total Salaries
Players Total Cap
Special Salary Cap
Coaches Salaries
$8,682,975
$102,890,000
$102,890,000
—
$4,200,000
Salary Cap per Day
Salary Cap to Date
Players in Salary Cap
Players Out of Cap
Farm Team Salary
$556,162
$8,342,430
23
0
$1,214,083
Estimate
Remaining Season Days
Expenses per Day
Est. Expenses Remaining
Est. Revenue Remaining
170
$578,865
$98,407,050
$93,987,615
Team Total Estimate
Est. Season Expenses
Est. Season Salary Cap
Available Cap Space
Over Salary Floor
$108,804,165
$102,889,970
$1,110,030
$25,989,970
Est. Season Revenue
Current Bank Account
Proj. Bank Account
Balance
$110,539,911
$26,445,189
$24,001,231
-$2,443,958
HSBC Arena
Capacity
Ticket Price
Avg. Attendance
Attendance %
Level 1
6000
$200
3,983
66.4%
Level 2
5000
$150
3,257
65.1%
Level 3
4000
$100
2,910
72.7%
Level 4
3000
$90
1,812
60.4%
Luxury
3000
$250
2,281
76.0%
Total/Avg.
21,000
—
14,242
67.8%
Pro Players Salaries (23)
Player
Age
Yrs
Salary
Remaining
30
2
$11,250,000
$10,337,838
39
2
$8,700,000
$7,994,595
33
3
$8,000,000
$7,351,351
35
3
$7,515,000
$6,905,676
31
5
$7,500,000
$6,891,892
29
3
$7,000,000
$6,432,432
34
1
$7,000,000
$6,432,432
31
2
$6,000,000
$5,513,514
37
1
$6,000,000
$5,513,514
35
1
$5,900,000
$5,421,622
26
2
$5,500,000
$5,054,054
36
1
$5,000,000
$4,594,595
33
2
$4,500,000
$4,135,135
32
1
$2,750,000
$2,527,027
34
3
$1,850,000
$1,700,000
28
4
$1,750,000
$1,608,108
26
2
$1,250,000
$1,148,649
25
1
$1,000,000
$918,919
34
2
$1,000,000
$918,919
28
3
$875,000
$804,054
32
1
$850,000
$781,081
26
4
$850,000
$781,081
32
1
$850,000
$781,081
23 Contracts
31.6
-
$102,890,000
$94,547,569
Coach:
Lindy Ruff
66
2
$4,200,000
-
Farm Players Salaries (13)
Player
Age
Yrs
Salary
Remaining
24
4
$180,000
$1,673,832
22
3
$91,000
$846,215
24
1
$90,250
$839,241
26
4
$87,000
$809,019
24
1
$85,833
$798,169
31
2
$85,000
$790,421
28
4
$85,000
$790,421
36
1
$85,000
$790,421
26
4
$85,000
$790,421
27
3
$85,000
$790,421
26
3
$85,000
$790,421
25
3
$85,000
$790,421
25
2
$85,000
$790,421
13 Contracts
26.5
-
$12,140,833
$11,289,844
Farm Coach:
Matt Ellis
45
2
$500,000
-
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
D
32
1
2.6
$2,750,000
UFA
· 33y
F
34
3
1.8
$1,850,000
$1,850,000
$1,850,000
UFA
· 37y
D
28
4
1.7
$1,750,000
$1,750,000
$1,750,000
$1,750,000
UFA
· 32y
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
F
32
1
0.8
$850,000
UFA
· 33y
D
26
4
0.8
$850,000
$850,000
$850,000
$850,000
UFA
· 30y
F
32
1
0.8
$850,000
UFA
· 33y
Total: 23
—
31.6
—
98.9%
23
$102,890,000
15
$73,540,000
8
$35,340,000
3
$10,100,000
1
$7,500,000
Estimated Cap Space
$1,110,030
Est. Above $76.90m Floor
$25,989,970
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
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
28
4
0.8
$850,000
$850,000
$850,000
$850,000
UFA
· 32y
F
36
1
0.8
$850,000
UFA
· 37y
D
26
4
0.8
$850,000
$850,000
$850,000
$850,000
UFA
· 30y
D
27
3
0.8
$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
Total: 13
—
26.5
—
0.0%
13
$12,140,833
10
$9,530,000
8
$7,830,000
4
$4,370,000
0
$0
