TBL 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
$8,326,805	3 played / 38 rem.	$2,775,602	95.60%

Expenses
YTD Expenses	Players Total Salaries	Players Total Cap	Special Salary Cap	Coaches Salaries
$5,639,183	$82,350,000	$82,350,000	$3,450,000	$3,000,000
Salary Cap per Day	Salary Cap to Date	Players in Salary Cap	Players Out of Cap	Farm Team Salary
$445,135	$5,428,375	27	0	$1,769,633

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
172	$461,351	$79,352,372	$108,248,465

Team Total Estimate
Est. Season Expenses	Est. Season Salary Cap	Available Cap Space	Over Salary Floor
$87,292,223	$85,441,595	$18,558,405	$8,541,595
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$119,035,270	$18,723,157	$47,767,444	$29,044,287

Amalie Arena
	Capacity	Ticket Price	Avg. Attendance	Attendance %
Level 1	6000	$154	5,692	94.9%
Level 2	5000	$100	4,966	99.3%
Level 3	4000	$78	3,843	96.1%
Level 4	3000	$63	2,818	93.9%
Luxury	3000	$244	2,757	91.9%
Total/Avg.	21,000	—	20,077	95.6%

Pro Players Salaries (27)

Player	Age	Yrs	Salary	Remaining
Brandon CarloB. Carlo	30	5	$6,500,000	$6,043,243
Karel VejmelkaK. Vejmelka	30	4	$6,500,000	$6,043,243
Tony DeAngeloT. DeAngelo	31	1	$5,500,000	$5,113,514
Colin WhiteC. White	29	1	$5,000,000	$4,648,649
Ross ColtonR. Colton	30	1	$5,000,000	$4,648,649
Brandon SaadB. Saad	34	1	$5,000,000	$4,648,649
Andrew MangiapaneA. Mangiapane	30	2	$4,800,000	$4,462,703
Adam GaudetteA. Gaudette	30	2	$4,500,000	$4,183,784
Nick FolignoN. Foligno	39	1	$4,500,000	$4,183,784
Vitek VanecekV. Vanecek	30	2	$4,500,000	$4,183,784
Johnathan KovacevicJ. Kovacevic	29	4	$4,000,000	$3,718,919
Jonathan AspirotJ. Aspirot	27	5	$4,000,000	$3,718,919
Erik GudbransonE. Gudbranson	34	2	$4,000,000	$3,718,919
Jeffrey VielJ. Viel	29	5	$3,750,000	$3,486,486
Max SassonM. Sasson	26	2	$1,500,000	$1,394,595
Gage GoncalvesG. Goncalves	25	3	$1,500,000	$1,394,595
Tyler MotteT. Motte	31	1	$1,400,000	$1,301,622
Logan StanleyL. Stanley	28	1	$1,200,000	$1,115,676
Brayden PachalB. Pachal	27	2	$1,200,000	$1,115,676
Ondrej PalatO. Palat	35	1	$1,200,000	$1,115,676
Ty EmbersonT. Emberson	26	1	$1,100,000	$1,022,703
Zach Aston-ReeseZ. Aston-Reese	32	1	$1,000,000	$929,730
Jake ChristiansenJ. Christiansen	27	1	$975,000	$906,486
Jack FinleyJ. Finley	24	3	$975,000	$906,486
Maksim TsyplakovM. Tsyplakov	28	1	$950,000	$883,243
Nikita TolopiloN. Tolopilo	26	2	$950,000	$883,243
Michael DiPietroM. DiPietro	27	1	$850,000	$790,270
27 Contracts	29.4	-	$82,350,000	$76,563,246
Coach: Newell Brown	64	2	$3,000,000	-

Farm Players Salaries (20)

Player	Age	Yrs	Salary	Remaining
Fabian LysellF. Lysell	23	3	$125,000	$1,174,065
Tyson JugnauthT. Jugnauth	22	3	$95,000	$892,290
Jonathan LekkerimakiJ. Lekkerimaki	22	2	$91,833	$862,546
Braeden BowmanB. Bowman	23	1	$91,300	$857,537
Luca CagnoniL. Cagnoni	22	2	$89,500	$840,631
Victor ManciniV. Mancini	24	2	$87,000	$817,150
Elias PetterssonDE. PetterssonD	22	2	$85,000	$798,364
Jack MaloneJ. Malone	26	2	$85,000	$798,364
Ronan SeeleyR. Seeley	24	2	$85,000	$798,364
Matthew MaggioM. Maggio	24	2	$85,000	$798,364
Robert MastrosimoneR. Mastrosimone	25	2	$85,000	$798,364
Ethan KeppenE. Keppen	25	1	$85,000	$798,364
Jett WooJ. Woo	26	1	$85,000	$798,364
Philippe DaoustP. Daoust	25	1	$85,000	$798,364
Brian HalonenB. Halonen	27	1	$85,000	$798,364
Ty TullioT. Tullio	24	1	$85,000	$798,364
Bryce MontgomeryB. Montgomery	24	2	$85,000	$798,364
Taige HardingT. Harding	24	2	$85,000	$798,364
Ty YoungT. Young	22	2	$85,000	$798,364
Ruslan KhazheyevR. Khazheyev	22	2	$85,000	$798,364
20 Contracts	23.8	-	$17,696,333	$16,621,315
Farm Coach: Dan Hinote	49	2	$500,000	-

Projections & Commitments

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Brandon CarloB. Carlo	D	30	5	6.3	$6,500,000	$6,500,000	$6,500,000	$6,500,000	$6,500,000
Karel VejmelkaK. Vejmelka	G	30	4	6.3	$6,500,000	$6,500,000	$6,500,000	$6,500,000	UFA · 34y
Tony DeAngeloT. DeAngelo	D	31	1	5.3	$5,500,000	UFA · 32y
Colin WhiteC. White	F	29	1	4.8	$5,000,000	UFA · 30y
Ross ColtonR. Colton	F	30	1	4.8	$5,000,000	UFA · 31y
Brandon SaadB. Saad	F	34	1	4.8	$5,000,000	UFA · 35y
Andrew MangiapaneA. Mangiapane	F	30	2	4.6	$4,800,000	$4,800,000	UFA · 32y
Adam GaudetteA. Gaudette	F	30	2	4.3	$4,500,000	$4,500,000	UFA · 32y
Nick FolignoN. Foligno	F	39	1	4.3	$4,500,000	UFA · 40y
Vitek VanecekV. Vanecek	G	30	2	4.3	$4,500,000	$4,500,000	UFA · 32y
Johnathan KovacevicJ. Kovacevic	D	29	4	3.8	$4,000,000	$4,000,000	$4,000,000	$4,000,000	UFA · 33y
Jonathan AspirotJ. Aspirot	D	27	5	3.8	$4,000,000	$4,000,000	$4,000,000	$4,000,000	$4,000,000
Erik GudbransonE. Gudbranson	D	34	2	3.8	$4,000,000	$4,000,000	UFA · 36y
Jeffrey VielJ. Viel	F	29	5	3.6	$3,750,000	$3,750,000	$3,750,000	$3,750,000	$3,750,000
Max SassonM. Sasson	F	26	2	1.4	$1,500,000	$1,500,000	RFA · 28y
Gage GoncalvesG. Goncalves	F	25	3	1.4	$1,500,000	$1,500,000	$1,500,000	RFA · 28y
Tyler MotteT. Motte	F	31	1	1.3	$1,400,000	UFA · 32y
Logan StanleyL. Stanley	D	28	1	1.2	$1,200,000	UFA · 29y
Brayden PachalB. Pachal	D	27	2	1.2	$1,200,000	$1,200,000	UFA · 29y
Ondrej PalatO. Palat	F	35	1	1.2	$1,200,000	UFA · 36y
Ty EmbersonT. Emberson	D	26	1	1.1	$1,100,000	RFA · 27y
Zach Aston-ReeseZ. Aston-Reese	F	32	1	1.0	$1,000,000	UFA · 33y
Jake ChristiansenJ. Christiansen	D	27	1	0.9	$975,000	RFA · 28y
Jack FinleyJ. Finley	F	24	3	0.9	$975,000	$975,000	$975,000	RFA · 27y
Maksim TsyplakovM. Tsyplakov	F	28	1	0.9	$950,000	UFA · 29y
Nikita TolopiloN. Tolopilo	G	26	2	0.9	$950,000	$950,000	RFA · 28y
Michael DiPietroM. DiPietro	G	27	1	0.8	$850,000	RFA · 28y
Total: 27	—	29.4	—	79.2%	27 $82,350,000	14 $48,675,000	7 $27,225,000	5 $24,750,000	3 $14,250,000
Special Salary Cap Value				3.32%	$3,450,000
Estimated Cap Space					$18,558,405
Est. Above $76.90m Floor					$8,541,595

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Fabian LysellF. Lysell	F	23	3	1.2	$1,250,000	$1,250,000	$1,250,000	RFA · 26y
Tyson JugnauthT. Jugnauth	D	22	3	0.9	$950,000	$950,000	$950,000	RFA · 25y
Jonathan LekkerimakiJ. Lekkerimaki	F	22	2	0.9	$918,333	$918,333	RFA · 24y
Braeden BowmanB. Bowman	F	23	1	0.9	$913,000	RFA · 24y
Luca CagnoniL. Cagnoni	D	22	2	0.9	$895,000	$895,000	RFA · 24y
Victor ManciniV. Mancini	D	24	2	0.8	$870,000	$870,000	RFA · 26y
Elias PetterssonDE. PetterssonD	D	22	2	0.8	$850,000	$850,000	RFA · 24y
Jack MaloneJ. Malone	F	26	2	0.8	$850,000	$850,000	RFA · 28y
Ronan SeeleyR. Seeley	D	24	2	0.8	$850,000	$850,000	RFA · 26y
Matthew MaggioM. Maggio	F	24	2	0.8	$850,000	$850,000	RFA · 26y
Robert MastrosimoneR. Mastrosimone	F	25	2	0.8	$850,000	$850,000	RFA · 27y
Ethan KeppenE. Keppen	F	25	1	0.8	$850,000	RFA · 26y
Jett WooJ. Woo	D	26	1	0.8	$850,000	RFA · 27y
Philippe DaoustP. Daoust	F	25	1	0.8	$850,000	RFA · 26y
Brian HalonenB. Halonen	F	27	1	0.8	$850,000	RFA · 28y
Ty TullioT. Tullio	F	24	1	0.8	$850,000	RFA · 25y
Bryce MontgomeryB. Montgomery	D	24	2	0.8	$850,000	$850,000	RFA · 26y
Taige HardingT. Harding	D	24	2	0.8	$850,000	$850,000	RFA · 26y
Ty YoungT. Young	G	22	2	0.8	$850,000	$850,000	RFA · 24y
Ruslan KhazheyevR. Khazheyev	G	22	2	0.8	$850,000	$850,000	RFA · 24y
Total: 20	—	23.8	—	0.0%	20 $17,696,333	14 $12,533,333	2 $2,200,000	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 (1)

View all →

Type	Player	Retained Cap Hit	Retained %	Trade Partner	Date
Retention	Devon Toews	+$3,450,000	50%	WSH	Aug 14, 2026
Net Retained Cap		+$3,450,000