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 |
| — | $66,685,000 | $66,685,000 | — | N/A |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Players Out of Cap | Farm Team Salary |
| $0 | — | 19 | 0 | $1,103,001 |
| 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 | $37,315,000 | -$10,215,000 |
| Est. Season Revenue | Current Bank Account | Proj. Bank Account | Balance |
| $0 | $85,364,064 | $85,364,064 | $0 |
| Honda Center | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $145 | — | — | |
| Level 2 | 5000 | $116 | — | — | |
| Level 3 | 4000 | $92 | — | — | |
| Level 4 | 3000 | $63 | — | — | |
| Luxury | 1000 | $230 | — | — | |
| Total/Avg. | 19,000 | — | — | — | |
Pro Players Salaries (20)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 34 | 3 | $9,800,000 | |
| 28 | 2 | $8,125,000 | |
| 30 | 3 | $6,500,000 | |
| 35 | 1 | $6,000,000 | |
| 31 | 1 | $5,500,000 | |
| 26 | 5 | $4,500,000 | |
| 32 | 1 | $4,000,000 | |
| 30 | 1 | $3,450,000 | |
| 32 | 2 | $3,250,000 | |
| 28 | 2 | $2,600,000 | |
| 30 | 2 | $2,300,000 | |
| 31 | 1 | $2,000,000 | |
| 33 | 2 | $1,800,000 | |
| 33 | 2 | $1,800,000 | |
| 36 | 1 | $1,500,000 | |
| 27 | 1 | $1,000,000 | |
| 23 | 2 | $905,000 | |
| 23 | 1 | $880,000 | |
| 27 | 2 | $775,000 | |
| 24 | 0 | $863,333 | |
| 20 Contracts | 29.7 | - | $66,685,000 |
Farm Players Salaries (10)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 28 | 3 | $150,000 | |
| 27 | 3 | $150,000 | |
| 25 | 2 | $150,000 | |
| 23 | 1 | $140,001 | |
| 32 | 1 | $100,000 | |
| 30 | 1 | $85,000 | |
| 30 | 1 | $85,000 | |
| 34 | 1 | $85,000 | |
| 26 | 1 | $80,500 | |
| 26 | 1 | $77,500 | |
| 10 Contracts | 28.1 | - | $11,030,009 |
Projections & Commitments
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 34 | 3 | 9.4 | $9,800,000 | $9,800,000 | $9,800,000 | UFA · age 37 | ||
| F | 28 | 2 | 7.8 | $8,125,000 | $8,125,000 | UFA · age 30 | |||
| D | 30 | 3 | 6.3 | $6,500,000 | $6,500,000 | $6,500,000 | UFA · age 33 | ||
| D | 35 | 1 | 5.8 | $6,000,000 | UFA · age 36 | ||||
| F | 31 | 1 | 5.3 | $5,500,000 | UFA · age 32 | ||||
| F | 26 | 5 | 4.3 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | |
| G | 32 | 1 | 3.8 | $4,000,000 | UFA · age 33 | ||||
| D | 30 | 1 | 3.3 | $3,450,000 | UFA · age 31 | ||||
| D | 32 | 2 | 3.1 | $3,250,000 | $3,250,000 | UFA · age 34 | |||
| F | 28 | 2 | 2.5 | $2,600,000 | $2,600,000 | UFA · age 30 | |||
| F | 30 | 2 | 2.2 | $2,300,000 | $2,300,000 | UFA · age 32 | |||
| G | 31 | 1 | 1.9 | $2,000,000 | UFA · age 32 | ||||
| F | 33 | 2 | 1.7 | $1,800,000 | $1,800,000 | UFA · age 35 | |||
| F | 33 | 2 | 1.7 | $1,800,000 | $1,800,000 | UFA · age 35 | |||
| D | 36 | 1 | 1.4 | $1,500,000 | UFA · age 37 | ||||
| F | 27 | 1 | 1.0 | $1,000,000 | RFA · age 28 | ||||
| F | 23 | 2 | 0.9 | $905,000 | $905,000 | RFA · age 25 | |||
| F | 23 | 1 | 0.8 | $880,000 | RFA · age 24 | ||||
| F | 27 | 2 | 0.7 | $775,000 | $775,000 | UFA · age 29 | |||
| F | 24 | 0 | - | RFA · age 24 | |||||
| Total: 19 Contracts | — | 29.7 | — | 64.12% | (19) $66,685,000 | (11) $42,355,000 | (3) $20,800,000 | (1) $4,500,000 | (1) $4,500,000 |
| Special Salary Cap Value | — | — | — | — | — | — | |||
| Estimated Cap Space | $37,315,000 | — | — | — | — | ||||
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 28 | 3 | 1.4 | $1,500,000 | $1,500,000 | $1,500,000 | UFA · age 31 | ||
| F | 27 | 3 | 1.4 | $1,500,000 | $1,500,000 | $1,500,000 | UFA · age 30 | ||
| D | 25 | 2 | 1.4 | $1,500,000 | $1,500,000 | RFA · age 27 | |||
| F | 23 | 1 | 1.3 | $1,400,009 | RFA · age 24 | ||||
| F | 32 | 1 | 1.0 | $1,000,000 | UFA · age 33 | ||||
| D | 30 | 1 | 0.8 | $850,000 | UFA · age 31 | ||||
| D | 30 | 1 | 0.8 | $850,000 | UFA · age 31 | ||||
| D | 34 | 1 | 0.8 | $850,000 | UFA · age 35 | ||||
| G | 26 | 1 | 0.8 | $805,000 | RFA · age 27 | ||||
| D | 26 | 1 | 0.7 | $775,000 | RFA · age 27 | ||||
| Total: 10 Contracts | — | 28.1 | — | 0.00% | (10) $11,030,009 | (3) $4,500,000 | (2) $3,000,000 | (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.
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. | |||||