Finances Summary
$104.00m
|
$76.90m
| Income | |||||
|---|---|---|---|---|---|
| YTD Revenue | Home Games | Avg. per Game | Avg. Attendance | ||
| — | — | — | — | ||
| Expenses | ||||
|---|---|---|---|---|
| YTD Expenses | Players Total Salaries | Players Total Avg. Salaries | Special Salary Cap | Coaches Salaries |
| — | $72,725,000 | $72,725,000 | — | $3,000,000 |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Players Out of Cap | Farm Team Salary |
| $0 | — | 22 | 0 | $1,703,133 |
| 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 | $0 | $31,275,000 | -$4,175,000 |
| Est. Season Revenue | Current Bank Account | Proj. Bank Account | Balance |
| $0 | $17,649,397 | $17,649,397 | $0 |
| Amalie Arena | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $154 | — | — | |
| Level 2 | 5000 | $100 | — | — | |
| Level 3 | 4000 | $78 | — | — | |
| Level 4 | 3000 | $63 | — | — | |
| Luxury | 1000 | $244 | — | — | |
| Total/Avg. | 19,000 | — | — | — | |
Pro Players Salaries (22)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 34 | 2 | $10,500,000 | |
| 32 | 1 | $6,900,000 | |
| 30 | 4 | $6,500,000 | |
| 31 | 1 | $5,500,000 | |
| 30 | 1 | $5,000,000 | |
| 30 | 2 | $4,800,000 | |
| 30 | 2 | $4,500,000 | |
| 30 | 2 | $4,500,000 | |
| 30 | 1 | $4,000,000 | |
| 29 | 4 | $4,000,000 | |
| 34 | 2 | $4,000,000 | |
| 26 | 2 | $1,500,000 | |
| 25 | 3 | $1,500,000 | |
| 31 | 1 | $1,400,000 | |
| 28 | 1 | $1,200,000 | |
| 35 | 1 | $1,200,000 | |
| 26 | 1 | $1,100,000 | |
| 32 | 1 | $1,000,000 | |
| 24 | 3 | $975,000 | |
| 26 | 2 | $950,000 | |
| 23 | 2 | $925,000 | |
| 28 | 1 | $775,000 | |
| 22 Contracts | 29.3 | - | $72,725,000 |
Farm Players Salaries (25)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 27 | 2 | $120,000 | |
| 27 | 1 | $97,500 | |
| 22 | 2 | $92,500 | |
| 22 | 2 | $91,833 | |
| 23 | 1 | $91,300 | |
| 22 | 2 | $89,500 | |
| 24 | 2 | $87,000 | |
| 26 | 1 | $85,000 | |
| 22 | 2 | $83,833 | |
| 22 | 2 | $82,500 | |
| 25 | 1 | $82,167 | |
| 27 | 1 | $80,000 | |
| 26 | 2 | $77,500 | |
| 24 | 2 | $77,500 | |
| 25 | 2 | $77,500 | |
| 25 | 1 | $77,500 | |
| 24 | 1 | $77,500 | |
| 24 | 2 | $77,500 | |
| 24 | 2 | $77,500 | |
| 22 | 2 | $77,500 | |
| 28 | 0 | $0 | |
| 24 | 0 | $0 | |
| 27 | 0 | $0 | |
| 23 | 0 | $0 | |
| 30 | 0 | $0 | |
| 25 Contracts | 24.6 | - | $17,031,333 |
Projections & Commitments
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 34 | 2 | 10.1 | $10,500,000 | $10,500,000 | UFA · age 36 | |||
| D | 32 | 1 | 6.6 | $6,900,000 | UFA · age 33 | ||||
| G | 30 | 4 | 6.3 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA · age 34 | |
| D | 31 | 1 | 5.3 | $5,500,000 | UFA · age 32 | ||||
| F | 30 | 1 | 4.8 | $5,000,000 | UFA · age 31 | ||||
| F | 30 | 2 | 4.6 | $4,800,000 | $4,800,000 | UFA · age 32 | |||
| F | 30 | 2 | 4.3 | $4,500,000 | $4,500,000 | UFA · age 32 | |||
| G | 30 | 2 | 4.3 | $4,500,000 | $4,500,000 | UFA · age 32 | |||
| D | 30 | 1 | 3.8 | $4,000,000 | UFA · age 31 | ||||
| D | 29 | 4 | 3.8 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA · age 33 | |
| D | 34 | 2 | 3.8 | $4,000,000 | $4,000,000 | UFA · age 36 | |||
| F | 26 | 2 | 1.4 | $1,500,000 | $1,500,000 | RFA · age 28 | |||
| F | 25 | 3 | 1.4 | $1,500,000 | $1,500,000 | $1,500,000 | RFA · age 28 | ||
| F | 31 | 1 | 1.3 | $1,400,000 | UFA · age 32 | ||||
| D | 28 | 1 | 1.2 | $1,200,000 | UFA · age 29 | ||||
| F | 35 | 1 | 1.2 | $1,200,000 | UFA · age 36 | ||||
| D | 26 | 1 | 1.1 | $1,100,000 | RFA · age 27 | ||||
| F | 32 | 1 | 1.0 | $1,000,000 | UFA · age 33 | ||||
| F | 24 | 3 | 0.9 | $975,000 | $975,000 | $975,000 | RFA · age 27 | ||
| G | 26 | 2 | 0.9 | $950,000 | $950,000 | RFA · age 28 | |||
| F | 23 | 2 | 0.9 | $925,000 | $925,000 | RFA · age 25 | |||
| F | 28 | 1 | 0.7 | $775,000 | UFA · age 29 | ||||
| Total: 22 Contracts | — | 29.3 | — | 69.93% | (22) $72,725,000 | (12) $44,650,000 | (4) $12,975,000 | (2) $10,500,000 | (0) $0 |
| Special Salary Cap Value | — | — | — | — | — | — | |||
| Estimated Cap Space | $31,275,000 | — | — | — | — | ||||
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| D | 27 | 2 | 1.2 | $1,200,000 | $1,200,000 | UFA · age 29 | |||
| D | 27 | 1 | 0.9 | $975,000 | RFA · age 28 | ||||
| D | 22 | 2 | 0.9 | $925,000 | $925,000 | RFA · age 24 | |||
| F | 22 | 2 | 0.9 | $918,333 | $918,333 | RFA · age 24 | |||
| F | 23 | 1 | 0.9 | $913,000 | RFA · age 24 | ||||
| D | 22 | 2 | 0.9 | $895,000 | $895,000 | RFA · age 24 | |||
| D | 24 | 2 | 0.8 | $870,000 | $870,000 | RFA · age 26 | |||
| D | 26 | 1 | 0.8 | $850,000 | RFA · age 27 | ||||
| D | 22 | 2 | 0.8 | $838,333 | $838,333 | RFA · age 24 | |||
| G | 22 | 2 | 0.8 | $825,000 | $825,000 | RFA · age 24 | |||
| F | 25 | 1 | 0.8 | $821,667 | RFA · age 26 | ||||
| F | 27 | 1 | 0.8 | $800,000 | RFA · age 28 | ||||
| F | 26 | 2 | 0.7 | $775,000 | $775,000 | RFA · age 28 | |||
| F | 24 | 2 | 0.7 | $775,000 | $775,000 | RFA · age 26 | |||
| F | 25 | 2 | 0.7 | $775,000 | $775,000 | RFA · age 27 | |||
| F | 25 | 1 | 0.7 | $775,000 | RFA · age 26 | ||||
| F | 24 | 1 | 0.7 | $775,000 | RFA · age 25 | ||||
| D | 24 | 2 | 0.7 | $775,000 | $775,000 | RFA · age 26 | |||
| D | 24 | 2 | 0.7 | $775,000 | $775,000 | RFA · age 26 | |||
| G | 22 | 2 | 0.7 | $775,000 | $775,000 | RFA · age 24 | |||
| F | 28 | 0 | - | RFA · age 28 | |||||
| D | 24 | 0 | - | RFA · age 24 | |||||
| D | 27 | 0 | - | RFA · age 27 | |||||
| F | 23 | 0 | - | RFA · age 23 | |||||
| F | 30 | 0 | - | UFA · age 30 | |||||
| Total: 20 Contracts | — | 24.6 | — | 0.00% | (20) $17,031,333 | (13) $11,121,666 | (0) $0 | (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.
The Current Year Pro Salary Cap:
$104,000,000
/ Floor:
$76.90m
0 Retained
View all →| Type | Player | Retained % | Retained Cap Hit | Acquired By | Date |
|---|---|---|---|---|---|
| No active salary retentions for 2026-27. | |||||