FLA 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
$2,709,672	1 played / 40 rem.	$2,709,672	81.18%

Expenses
YTD Expenses	Players Total Salaries	Players Total Cap	Special Salary Cap	Coaches Salaries
$6,572,028	$100,050,000	$100,050,000	—	$1,500,000
Salary Cap per Day	Salary Cap to Date	Players in Salary Cap	Players Out of Cap	Farm Team Salary
$540,811	$6,474,732	21	0	$1,152,000

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
173	$548,919	$94,962,987	$111,096,552

Team Total Estimate
Est. Season Expenses	Est. Season Salary Cap	Available Cap Space	Over Salary Floor
$103,488,208	$100,035,035	$3,964,965	$23,135,035
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$118,316,224	$124,443,782	$143,024,905	$18,581,123

Bank Atlantic Center
	Capacity	Ticket Price	Avg. Attendance	Attendance %
Level 1	6000	$169	4,949	82.5%
Level 2	5000	$124	3,995	79.9%
Level 3	4000	$94	3,818	95.5%
Level 4	3000	$69	2,211	73.7%
Luxury	3000	$299	2,074	69.1%
Total/Avg.	21,000	—	17,047	81.2%

Pro Players Salaries (21)

Player	Age	Yrs	Salary	Remaining
Thomas HarleyT. Harley	25	3	$10,000,000	$9,351,351
Dylan StromeD. Strome	29	4	$8,500,000	$7,948,649
Ilya SorokinI. Sorokin	31	1	$8,500,000	$7,948,649
Dylan HollowayD. Holloway	25	3	$7,600,000	$7,107,027
Morgan RiellyM. Rielly	32	1	$7,400,000	$6,920,000
Juraj SlafkovskyJ. Slafkovsky	22	1	$7,000,000	$6,545,946
Alexander WennbergA. Wennberg	32	2	$7,000,000	$6,545,946
Boone JennerB. Jenner	33	1	$6,650,000	$6,218,649
Damon SeversonD. Severson	32	1	$6,400,000	$5,984,865
Nikita ZadorovN. Zadorov	31	5	$6,250,000	$5,844,595
Trevor ZegrasT. Zegras	25	1	$5,750,000	$5,377,027
Martin NecasM. Necas	27	1	$5,000,000	$4,675,676
Ben ChiarotB. Chiarot	35	2	$4,000,000	$3,740,541
Sam SteelS. Steel	28	2	$2,100,000	$1,963,784
Akira SchmidA. Schmid	26	2	$2,000,000	$1,870,270
Alex NylanderA. Nylander	28	1	$1,200,000	$1,122,162
Parker WotherspoonP. Wotherspoon	29	2	$1,000,000	$935,135
Logan ShawL. Shaw	34	2	$1,000,000	$935,135
Brendan BrissonB. Brisson	25	1	$925,000	$865,000
Raphael LavoieR. Lavoie	26	2	$900,000	$841,622
Mitchell StephensM. Stephens	29	2	$875,000	$818,243
21 Contracts	28.8	-	$100,050,000	$93,560,272
Coach: Scott Arniel	64	4	$1,500,000	-

Farm Players Salaries (12)

Player	Age	Yrs	Salary	Remaining
Jake BeanJ. Bean	28	2	$150,000	$1,415,888
Brennan OthmannB. Othmann	23	2	$131,333	$1,239,688
Trevor KuntarT. Kuntar	25	2	$92,500	$873,131
Viljami MarjalaV. Marjala	23	3	$91,000	$858,972
David SpacekD. Spacek	23	2	$87,500	$825,935
Erik PortilloE. Portillo	26	3	$87,500	$825,935
Tristan LennoxT. Lennox	24	3	$86,750	$818,855
Elliot DesnoyersE. Desnoyers	24	1	$85,417	$806,270
Casey FitzgeraldC. Fitzgerald	29	2	$85,000	$802,336
Ronnie AttardR. Attard	27	1	$85,000	$802,336
William VilleneuveW. Villeneuve	24	1	$85,000	$802,336
Michael BuchingerM. Buchinger	22	3	$85,000	$802,336
12 Contracts	24.8	-	$11,520,000	$10,874,018
Farm Coach: Claude Julien	66	3	$800,000	-

Projections & Commitments

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Thomas HarleyT. Harley	D	25	3	9.6	$10,000,000	$10,000,000	$10,000,000	RFA · 28y
Dylan StromeD. Strome	F	29	4	8.2	$8,500,000	$8,500,000	$8,500,000	$8,500,000	UFA · 33y
Ilya SorokinI. Sorokin	G	31	1	8.2	$8,500,000	UFA · 32y
Dylan HollowayD. Holloway	F	25	3	7.3	$7,600,000	$7,600,000	$7,600,000	RFA · 28y
Morgan RiellyM. Rielly	D	32	1	7.1	$7,400,000	UFA · 33y
Juraj SlafkovskyJ. Slafkovsky	F	22	1	6.7	$7,000,000	RFA · 23y
Alexander WennbergA. Wennberg	F	32	2	6.7	$7,000,000	$7,000,000	UFA · 34y
Boone JennerB. Jenner	F	33	1	6.4	$6,650,000	UFA · 34y
Damon SeversonD. Severson	D	32	1	6.2	$6,400,000	UFA · 33y
Nikita ZadorovN. Zadorov	D	31	5	6.0	$6,250,000	$6,250,000	$6,250,000	$6,250,000	$6,250,000
Trevor ZegrasT. Zegras	F	25	1	5.5	$5,750,000	RFA · 26y
Martin NecasM. Necas	F	27	1	4.8	$5,000,000	RFA · 28y
Ben ChiarotB. Chiarot	D	35	2	3.8	$4,000,000	$4,000,000	UFA · 37y
Sam SteelS. Steel	F	28	2	2.0	$2,100,000	$2,100,000	UFA · 30y
Akira SchmidA. Schmid	G	26	2	1.9	$2,000,000	$2,000,000	RFA · 28y
Alex NylanderA. Nylander	F	28	1	1.2	$1,200,000	UFA · 29y
Parker WotherspoonP. Wotherspoon	D	29	2	1.0	$1,000,000	$1,000,000	UFA · 31y
Logan ShawL. Shaw	F	34	2	1.0	$1,000,000	$1,000,000	UFA · 36y
Brendan BrissonB. Brisson	F	25	1	0.9	$925,000	RFA · 26y
Raphael LavoieR. Lavoie	F	26	2	0.9	$900,000	$900,000	RFA · 28y
Mitchell StephensM. Stephens	F	29	2	0.8	$875,000	$875,000	UFA · 31y
Total: 21	—	28.8	—	96.2%	21 $100,050,000	12 $51,225,000	4 $32,350,000	2 $14,750,000	1 $6,250,000
Estimated Cap Space					$3,964,965
Est. Above $76.90m Floor					$23,135,035

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Jake BeanJ. Bean	D	28	2	1.4	$1,500,000	$1,500,000	UFA · 30y
Brennan OthmannB. Othmann	F	23	2	1.3	$1,313,333	$1,313,333	RFA · 25y
Trevor KuntarT. Kuntar	F	25	2	0.9	$925,000	$925,000	RFA · 27y
Viljami MarjalaV. Marjala	F	23	3	0.9	$910,000	$910,000	$910,000	RFA · 26y
David SpacekD. Spacek	D	23	2	0.8	$875,000	$875,000	RFA · 25y
Erik PortilloE. Portillo	G	26	3	0.8	$875,000	$875,000	$875,000	UFA · 29y
Tristan LennoxT. Lennox	G	24	3	0.8	$867,500	$867,500	$867,500	RFA · 27y
Elliot DesnoyersE. Desnoyers	F	24	1	0.8	$854,167	RFA · 25y
Casey FitzgeraldC. Fitzgerald	D	29	2	0.8	$850,000	$850,000	UFA · 31y
Ronnie AttardR. Attard	D	27	1	0.8	$850,000	RFA · 28y
William VilleneuveW. Villeneuve	D	24	1	0.8	$850,000	RFA · 25y
Michael BuchingerM. Buchinger	D	22	3	0.8	$850,000	$850,000	$850,000	RFA · 25y
Total: 12	—	24.8	—	0.0%	12 $11,520,000	9 $8,965,833	4 $3,502,500	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.