Carolina Hurricanes
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 |
| — | $98,724,166 | $98,724,166 | $3,000,000 | N/A |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Players Out of Cap | Farm Team Salary |
| $0 | — | 21 | 0 | $2,395,502 |
| 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 | $2,275,834 | $24,824,166 |
| Est. Season Revenue | Current Bank Account | Proj. Bank Account | Balance |
| $0 | $25,339,413 | $25,339,413 | $0 |
| RBC Center | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $158 | — | — | |
| Level 2 | 5000 | $118 | — | — | |
| Level 3 | 4000 | $93 | — | — | |
| Level 4 | 3000 | $68 | — | — | |
| Luxury | 1000 | $205 | — | — | |
| Total/Avg. | 19,000 | — | — | — | |
Pro Players Salaries (21)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 35 | 1 | $11,500,000 | |
| 36 | 1 | $9,500,000 | |
| 30 | 2 | $8,700,000 | |
| 25 | 2 | $8,600,000 | |
| 40 | 1 | $8,500,000 | |
| 32 | 3 | $8,250,000 | |
| 25 | 2 | $7,500,000 | |
| 23 | 2 | $7,100,000 | |
| 35 | 2 | $6,500,000 | |
| 27 | 1 | $5,000,000 | |
| 24 | 1 | $4,300,000 | |
| 28 | 1 | $4,000,000 | |
| 24 | 2 | $2,200,000 | |
| 24 | 1 | $1,008,333 | |
| 22 | 2 | $950,000 | |
| 23 | 3 | $950,000 | |
| 21 | 3 | $940,833 | |
| 25 | 1 | $900,000 | |
| 25 | 1 | $775,000 | |
| 25 | 1 | $775,000 | |
| 29 | 1 | $775,000 | |
| 21 Contracts | 27.5 | - | $98,724,166 |
Farm Players Salaries (26)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 26 | 1 | $125,000 | |
| 23 | 2 | $100,000 | |
| 25 | 2 | $97,500 | |
| 23 | 1 | $95,000 | |
| 21 | 3 | $95,000 | |
| 22 | 2 | $94,167 | |
| 21 | 3 | $94,167 | |
| 21 | 3 | $94,167 | |
| 24 | 3 | $93,083 | |
| 23 | 3 | $93,083 | |
| 21 | 3 | $92,500 | |
| 23 | 2 | $92,500 | |
| 24 | 1 | $92,500 | |
| 24 | 1 | $92,500 | |
| 24 | 2 | $91,667 | |
| 22 | 3 | $91,167 | |
| 23 | 1 | $90,250 | |
| 24 | 1 | $90,000 | |
| 24 | 1 | $90,000 | |
| 22 | 2 | $89,167 | |
| 22 | 3 | $89,167 | |
| 22 | 2 | $88,667 | |
| 23 | 2 | $86,750 | |
| 22 | 2 | $80,333 | |
| 22 | 2 | $79,667 | |
| 24 | 2 | $77,500 | |
| 26 Contracts | 22.9 | - | $23,955,002 |
Projections & Commitments
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 35 | 1 | 11.1 | $11,500,000 | UFA · age 36 | ||||
| D | 36 | 1 | 9.1 | $9,500,000 | UFA · age 37 | ||||
| F | 30 | 2 | 8.4 | $8,700,000 | $8,700,000 | UFA · age 32 | |||
| D | 25 | 2 | 8.3 | $8,600,000 | $8,600,000 | RFA · age 27 | |||
| F | 40 | 1 | 8.2 | $8,500,000 | UFA · age 41 | ||||
| D | 32 | 3 | 7.9 | $8,250,000 | $8,250,000 | $8,250,000 | UFA · age 35 | ||
| F | 25 | 2 | 7.2 | $7,500,000 | $7,500,000 | RFA · age 27 | |||
| F | 23 | 2 | 6.8 | $7,100,000 | $7,100,000 | RFA · age 25 | |||
| F | 35 | 2 | 6.3 | $6,500,000 | $6,500,000 | UFA · age 37 | |||
| D | 27 | 1 | 4.8 | $5,000,000 | RFA · age 28 | ||||
| F | 24 | 1 | 4.1 | $4,300,000 | RFA · age 25 | ||||
| F | 28 | 1 | 3.8 | $4,000,000 | UFA · age 29 | ||||
| G | 24 | 2 | 2.1 | $2,200,000 | $2,200,000 | RFA · age 26 | |||
| D | 24 | 1 | 1.0 | $1,008,333 | RFA · age 25 | ||||
| F | 22 | 2 | 0.9 | $950,000 | $950,000 | RFA · age 24 | |||
| F | 23 | 3 | 0.9 | $950,000 | $950,000 | $950,000 | RFA · age 26 | ||
| F | 21 | 3 | 0.9 | $940,833 | $940,833 | $940,833 | RFA · age 24 | ||
| D | 25 | 1 | 0.9 | $900,000 | RFA · age 26 | ||||
| F | 25 | 1 | 0.7 | $775,000 | RFA · age 26 | ||||
| D | 25 | 1 | 0.7 | $775,000 | RFA · age 26 | ||||
| G | 29 | 1 | 0.7 | $775,000 | UFA · age 30 | ||||
| Total: 21 Contracts | — | 27.5 | — | 94.93% | (21) $98,724,166 | (10) $51,690,833 | (3) $10,140,833 | (0) $0 | (0) $0 |
| Special Salary Cap Value | 2.88% | $3,000,000 | — | — | — | — | |||
| Estimated Cap Space | $2,275,834 | — | — | — | — | ||||
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 26 | 1 | 1.2 | $1,250,000 | RFA · age 27 | ||||
| D | 23 | 2 | 1.0 | $1,000,000 | $1,000,000 | RFA · age 25 | |||
| G | 25 | 2 | 0.9 | $975,000 | $975,000 | RFA · age 27 | |||
| F | 23 | 1 | 0.9 | $950,000 | RFA · age 24 | ||||
| F | 21 | 3 | 0.9 | $950,000 | $950,000 | $950,000 | RFA · age 24 | ||
| F | 22 | 2 | 0.9 | $941,667 | $941,667 | RFA · age 24 | |||
| F | 21 | 3 | 0.9 | $941,667 | $941,667 | $941,667 | RFA · age 24 | ||
| F | 21 | 3 | 0.9 | $941,667 | $941,667 | $941,667 | RFA · age 24 | ||
| F | 24 | 3 | 0.9 | $930,833 | $930,833 | $930,833 | RFA · age 27 | ||
| D | 23 | 3 | 0.9 | $930,833 | $930,833 | $930,833 | RFA · age 26 | ||
| F | 21 | 3 | 0.9 | $925,000 | $925,000 | $925,000 | RFA · age 24 | ||
| F | 23 | 2 | 0.9 | $925,000 | $925,000 | RFA · age 25 | |||
| F | 24 | 1 | 0.9 | $925,000 | RFA · age 25 | ||||
| F | 24 | 1 | 0.9 | $925,000 | RFA · age 25 | ||||
| D | 24 | 2 | 0.9 | $916,667 | $916,667 | RFA · age 26 | |||
| D | 22 | 3 | 0.9 | $911,667 | $911,667 | $911,667 | RFA · age 25 | ||
| D | 23 | 1 | 0.9 | $902,500 | RFA · age 24 | ||||
| F | 24 | 1 | 0.9 | $900,000 | RFA · age 25 | ||||
| D | 24 | 1 | 0.9 | $900,000 | RFA · age 25 | ||||
| F | 22 | 2 | 0.9 | $891,667 | $891,667 | RFA · age 24 | |||
| F | 22 | 3 | 0.9 | $891,667 | $891,667 | $891,667 | RFA · age 25 | ||
| D | 22 | 2 | 0.9 | $886,667 | $886,667 | RFA · age 24 | |||
| F | 23 | 2 | 0.8 | $867,500 | $867,500 | RFA · age 25 | |||
| F | 22 | 2 | 0.8 | $803,333 | $803,333 | RFA · age 24 | |||
| D | 22 | 2 | 0.8 | $796,667 | $796,667 | RFA · age 24 | |||
| F | 24 | 2 | 0.7 | $775,000 | $775,000 | RFA · age 26 | |||
| Total: 26 Contracts | — | 22.9 | — | 0.00% | (26) $23,955,002 | (19) $17,202,502 | (8) $7,423,334 | (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
1 Retained
View all →| Type | Player | Retained % | Retained Cap Hit | Acquired By | Date |
|---|---|---|---|---|---|
| Retention | John Tavares | 25.53% | $3,000,000 | SJS | Aug 21, 2026 |