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
$8,683,937
3 played
/ 38 rem.
$2,894,646
94.82%
Expenses
YTD Expenses
Players Total Salaries
Players Total Cap
Special Salary Cap
Coaches Salaries
$6,678,952
$92,185,000
$92,185,000
—
$1,200,000
Salary Cap per Day
Salary Cap to Date
Players in Salary Cap
Players Out of Cap
Farm Team Salary
$498,297
$6,594,621
21
0
$3,701,168
Estimate
Remaining Season Days
Expenses per Day
Est. Expenses Remaining
Est. Revenue Remaining
172
$504,784
$86,822,848
$112,891,181
Team Total Estimate
Est. Season Expenses
Est. Season Salary Cap
Available Cap Space
Over Salary Floor
$98,192,860
$92,301,705
$11,698,295
$15,401,705
Est. Season Revenue
Current Bank Account
Proj. Bank Account
Balance
$123,215,118
$49,314,149
$72,526,914
$23,212,765
Wachovia Center
Capacity
Ticket Price
Avg. Attendance
Attendance %
Level 1
6000
$167
5,593
93.2%
Level 2
5000
$115
4,914
98.3%
Level 3
4000
$90
3,734
93.3%
Level 4
3000
$55
2,903
96.8%
Luxury
3000
$230
2,768
92.3%
Total/Avg.
21,000
—
19,912
94.8%
Pro Players Salaries (21)
Player
Age
Yrs
Salary
Remaining
26
3
$11,000,000
$10,227,027
26
5
$10,000,000
$9,297,297
31
3
$9,250,000
$8,600,000
39
3
$8,000,000
$7,437,838
33
2
$6,750,000
$6,275,676
24
3
$5,910,000
$5,494,703
33
2
$5,500,000
$5,113,514
28
2
$5,150,000
$4,788,108
31
2
$5,000,000
$4,648,649
34
2
$4,500,000
$4,183,784
25
2
$3,950,000
$3,672,432
33
1
$3,500,000
$3,254,054
26
1
$3,000,000
$2,789,189
27
2
$2,500,000
$2,324,324
28
3
$1,750,000
$1,627,027
25
2
$1,500,000
$1,394,595
26
1
$1,250,000
$1,162,162
26
3
$950,000
$883,243
26
3
$950,000
$883,243
25
1
$925,000
$860,000
25
3
$850,000
$790,270
21 Contracts
28.4
-
$92,185,000
$85,707,135
Coach:
Greg Cronin
62
1
$1,200,000
-
Farm Players Salaries (27)
Player
Age
Yrs
Salary
Remaining
22
1
$394,917
$3,709,264
30
1
$350,000
$3,287,383
24
3
$350,000
$3,287,383
34
1
$300,000
$2,817,757
24
3
$250,000
$2,348,131
25
2
$125,000
$1,174,065
25
1
$103,125
$968,604
26
1
$100,000
$939,252
25
1
$100,000
$939,252
25
1
$100,000
$939,252
20
3
$95,375
$895,812
28
3
$95,000
$892,290
22
3
$95,000
$892,290
27
3
$95,000
$892,290
25
3
$95,000
$892,290
21
3
$95,000
$892,290
23
3
$91,667
$860,982
22
3
$90,917
$853,936
26
2
$90,000
$845,327
22
2
$88,667
$832,803
25
1
$86,333
$810,888
24
2
$85,167
$799,930
22
2
$85,000
$798,364
23
2
$85,000
$798,364
27
1
$85,000
$798,364
24
2
$85,000
$798,364
25
2
$85,000
$798,364
27 Contracts
24.7
-
$37,011,666
$34,763,291
Farm Coach:
Derek MacKenzie
44
3
$1,000,000
-
Projections & Commitments
PRO
FARM
Player
Pos
Age
Yrs
Cap %
2026-27
2027-28
2028-29
2029-30
2030-31
D
26
3
10.6
$11,000,000
$11,000,000
$11,000,000
UFA
· 29y
D
26
5
9.6
$10,000,000
$10,000,000
$10,000,000
$10,000,000
$10,000,000
D
31
3
8.9
$9,250,000
$9,250,000
$9,250,000
UFA
· 34y
F
39
3
7.7
$8,000,000
$8,000,000
$8,000,000
UFA
· 42y
F
33
2
6.5
$6,750,000
$6,750,000
UFA
· 35y
F
24
3
5.7
$5,910,000
$5,910,000
$5,910,000
RFA
· 27y
G
33
2
5.3
$5,500,000
$5,500,000
UFA
· 35y
D
28
2
5.0
$5,150,000
$5,150,000
UFA
· 30y
G
31
2
4.8
$5,000,000
$5,000,000
UFA
· 33y
F
34
2
4.3
$4,500,000
$4,500,000
UFA
· 36y
F
25
2
3.8
$3,950,000
$3,950,000
RFA
· 27y
F
33
1
3.4
$3,500,000
UFA
· 34y
F
26
1
2.9
$3,000,000
RFA
· 27y
F
27
2
2.4
$2,500,000
$2,500,000
UFA
· 29y
F
28
3
1.7
$1,750,000
$1,750,000
$1,750,000
UFA
· 31y
D
25
2
1.4
$1,500,000
$1,500,000
RFA
· 27y
D
26
1
1.2
$1,250,000
RFA
· 27y
D
26
3
0.9
$950,000
$950,000
$950,000
UFA
· 29y
D
26
3
0.9
$950,000
$950,000
$950,000
UFA
· 29y
F
25
1
0.9
$925,000
RFA
· 26y
F
25
3
0.8
$850,000
$850,000
$850,000
RFA
· 28y
Total: 21
—
28.4
—
88.6%
21
$92,185,000
17
$83,510,000
9
$48,660,000
1
$10,000,000
1
$10,000,000
Estimated Cap Space
$11,698,295
Est. Above $76.90m Floor
$15,401,705
Player
Pos
Age
Yrs
Cap %
2026-27
2027-28
2028-29
2029-30
2030-31
F
22
1
3.8
$3,949,167
RFA
· 23y
F
30
1
3.4
$3,500,000
UFA
· 31y
F
24
3
3.4
$3,500,000
$3,500,000
$3,500,000
RFA
· 27y
F
34
1
2.9
$3,000,000
UFA
· 35y
F
24
3
2.4
$2,500,000
$2,500,000
$2,500,000
RFA
· 27y
F
25
2
1.2
$1,250,000
$1,250,000
RFA
· 27y
D
25
1
1.0
$1,031,250
RFA
· 26y
D
26
1
1.0
$1,000,000
RFA
· 27y
D
25
1
1.0
$1,000,000
RFA
· 26y
F
25
1
1.0
$1,000,000
RFA
· 26y
D
20
3
0.9
$953,750
$953,750
$953,750
RFA
· 23y
F
28
3
0.9
$950,000
$950,000
$950,000
UFA
· 31y
D
22
3
0.9
$950,000
$950,000
$950,000
RFA
· 25y
F
27
3
0.9
$950,000
$950,000
$950,000
UFA
· 30y
D
25
3
0.9
$950,000
$950,000
$950,000
RFA
· 28y
F
21
3
0.9
$950,000
$950,000
$950,000
RFA
· 24y
G
23
3
0.9
$916,667
$916,667
$916,667
RFA
· 26y
F
22
3
0.9
$909,166
$909,166
$909,166
RFA
· 25y
F
26
2
0.9
$900,000
$900,000
RFA
· 28y
F
22
2
0.9
$886,666
$886,666
RFA
· 24y
F
25
1
0.8
$863,333
RFA
· 26y
F
24
2
0.8
$851,667
$851,667
RFA
· 26y
F
22
2
0.8
$850,000
$850,000
RFA
· 24y
F
23
2
0.8
$850,000
$850,000
RFA
· 25y
D
27
1
0.8
$850,000
RFA
· 28y
D
24
2
0.8
$850,000
$850,000
RFA
· 26y
G
25
2
0.8
$850,000
$850,000
RFA
· 27y
Total: 27
—
24.7
—
0.0%
27
$37,011,666
18
$20,817,916
10
$13,529,583
0
$0
0
$0
