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
—	—	—	—

Expenses
YTD Expenses	Players Total Salaries	Players Total Cap	Special Salary Cap	Coaches Salaries
—	$75,975,000	$75,975,000	$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
$410,676	—	21	0	$2,322,133

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
185	$426,892	$78,975,020	—

Team Total Estimate
Est. Season Expenses	Est. Season Salary Cap	Available Cap Space	Over Salary Floor
$81,797,252	$79,425,060	$24,574,940	$2,525,060
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$0	$17,024,397	-$64,772,855	-$81,797,252

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	3000	$244	—	—
Total/Avg.	21,000	—	—	—

Pro Players Salaries (21)

Player	Age	Yrs	Salary	Remaining
Brandon CarloB. Carlo	30	5	$6,500,000	$6,500,000
Karel VejmelkaK. Vejmelka	30	4	$6,500,000	$6,500,000
Tony DeAngeloT. DeAngelo	31	1	$5,500,000	$5,500,000
Colin WhiteC. White	29	1	$5,000,000	$5,000,000
Ross ColtonR. Colton	30	1	$5,000,000	$5,000,000
Brandon SaadB. Saad	34	1	$5,000,000	$5,000,000
Andrew MangiapaneA. Mangiapane	30	2	$4,800,000	$4,800,000
Adam GaudetteA. Gaudette	30	2	$4,500,000	$4,500,000
Nick FolignoN. Foligno	39	1	$4,500,000	$4,500,000
Vitek VanecekV. Vanecek	30	2	$4,500,000	$4,500,000
Johnathan KovacevicJ. Kovacevic	29	4	$4,000,000	$4,000,000
Jonathan AspirotJ. Aspirot	27	5	$4,000,000	$4,000,000
Erik GudbransonE. Gudbranson	34	2	$4,000,000	$4,000,000
Jeffrey VielJ. Viel	29	5	$3,750,000	$3,750,000
Max SassonM. Sasson	26	2	$1,500,000	$1,500,000
Gage GoncalvesG. Goncalves	25	3	$1,500,000	$1,500,000
Logan StanleyL. Stanley	28	1	$1,200,000	$1,200,000
Ondrej PalatO. Palat	35	1	$1,200,000	$1,200,000
Ty EmbersonT. Emberson	26	1	$1,100,000	$1,100,000
Jack FinleyJ. Finley	24	3	$975,000	$975,000
Maksim TsyplakovM. Tsyplakov	28	1	$950,000	$950,000
21 Contracts	29.7	-	$75,975,000	$75,975,000
Coach: Newell Brown	64	2	$3,000,000	-

Farm Players Salaries (25)

Player	Age	Yrs	Salary	Remaining
Tyler MotteT. Motte	31	1	$140,000	$1,400,000
Fabian LysellF. Lysell	23	3	$125,000	$1,250,000
Brayden PachalB. Pachal	27	2	$120,000	$1,200,000
Zach Aston-ReeseZ. Aston-Reese	32	1	$100,000	$1,000,000
Jake ChristiansenJ. Christiansen	27	1	$97,500	$975,000
Tyson JugnauthT. Jugnauth	22	3	$95,000	$950,000
Nikita TolopiloN. Tolopilo	26	2	$95,000	$950,000
Jonathan LekkerimakiJ. Lekkerimaki	22	2	$91,833	$918,333
Braeden BowmanB. Bowman	23	1	$91,300	$913,000
Luca CagnoniL. Cagnoni	22	2	$89,500	$895,000
Victor ManciniV. Mancini	24	2	$87,000	$870,000
Elias PetterssonDE. PetterssonD	22	2	$85,000	$850,000
Jack MaloneJ. Malone	26	2	$85,000	$850,000
Ronan SeeleyR. Seeley	24	2	$85,000	$850,000
Matthew MaggioM. Maggio	24	2	$85,000	$850,000
Robert MastrosimoneR. Mastrosimone	25	2	$85,000	$850,000
Ethan KeppenE. Keppen	25	1	$85,000	$850,000
Jett WooJ. Woo	26	1	$85,000	$850,000
Philippe DaoustP. Daoust	25	1	$85,000	$850,000
Brian HalonenB. Halonen	27	1	$85,000	$850,000
Ty TullioT. Tullio	24	1	$85,000	$850,000
Bryce MontgomeryB. Montgomery	24	2	$85,000	$850,000
Taige HardingT. Harding	24	2	$85,000	$850,000
Ty YoungT. Young	22	2	$85,000	$850,000
Ruslan KhazheyevR. Khazheyev	22	2	$85,000	$850,000
25 Contracts	24.8	-	$23,221,333	$23,221,333
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
Logan StanleyL. Stanley	D	28	1	1.2	$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
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
Total: 21	—	29.7	—	73.1%	21 $75,975,000	12 $46,525,000	7 $27,225,000	5 $24,750,000	3 $14,250,000
Special Salary Cap Value				3.32%	$3,450,000
Estimated Cap Space					$24,574,940
Est. Above $76.90m Floor					$2,525,060

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Tyler MotteT. Motte	F	31	1	1.3	$1,400,000	UFA · 32y
Fabian LysellF. Lysell	F	23	3	1.2	$1,250,000	$1,250,000	$1,250,000	RFA · 26y
Brayden PachalB. Pachal	D	27	2	1.2	$1,200,000	$1,200,000	UFA · 29y
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
Tyson JugnauthT. Jugnauth	D	22	3	0.9	$950,000	$950,000	$950,000	RFA · 25y
Nikita TolopiloN. Tolopilo	G	26	2	0.9	$950,000	$950,000	RFA · 28y
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: 25	—	24.8	—	0.0%	25 $23,221,333	16 $14,683,333	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