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 |
| — | $112,146,000 | $112,146,000 | — | $3,500,000 |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Players Out of Cap | Farm Team Salary |
| $0 | — | 23 | 0 | $929,083 |
| 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 | -$8,146,000 | $35,246,000 |
| Est. Season Revenue | Current Bank Account | Proj. Bank Account | Balance |
| $0 | $16,085,700 | $16,085,700 | $0 |
| United Center | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $169 | — | — | |
| Level 2 | 5000 | $127 | — | — | |
| Level 3 | 4000 | $81 | — | — | |
| Level 4 | 3000 | $50 | — | — | |
| Luxury | 1000 | $220 | — | — | |
| Total/Avg. | 19,000 | — | — | — | |
Pro Players Salaries (23)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 38 | 2 | $10,800,000 | |
| 30 | 2 | $10,096,000 | |
| 25 | 2 | $8,900,000 | |
| 28 | 5 | $8,300,000 | |
| 27 | 3 | $8,125,000 | |
| 32 | 4 | $7,100,000 | |
| 33 | 1 | $7,000,000 | |
| 31 | 4 | $6,700,000 | |
| 30 | 5 | $5,200,000 | |
| 27 | 3 | $4,500,000 | |
| 21 | 1 | $4,450,000 | |
| 33 | 2 | $4,000,000 | |
| 37 | 1 | $3,800,000 | |
| 33 | 2 | $3,800,000 | |
| 33 | 1 | $3,500,000 | |
| 33 | 2 | $3,100,000 | |
| 30 | 5 | $2,500,000 | |
| 27 | 1 | $2,200,000 | |
| 37 | 1 | $2,200,000 | |
| 35 | 1 | $2,200,000 | |
| 28 | 3 | $1,900,000 | |
| 22 | 2 | $950,000 | |
| 27 | 1 | $825,000 | |
| 23 Contracts | 30.3 | - | $112,146,000 |
Farm Players Salaries (11)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 32 | 1 | $120,000 | |
| 21 | 3 | $94,083 | |
| 39 | 1 | $85,000 | |
| 32 | 1 | $85,000 | |
| 32 | 1 | $80,000 | |
| 28 | 1 | $77,500 | |
| 27 | 1 | $77,500 | |
| 30 | 1 | $77,500 | |
| 32 | 1 | $77,500 | |
| 28 | 1 | $77,500 | |
| 27 | 1 | $77,500 | |
| 11 Contracts | 29.8 | - | $9,290,833 |
Projections & Commitments
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 38 | 2 | 10.4 | $10,800,000 | $10,800,000 | UFA · age 40 | |||
| F | 30 | 2 | 9.7 | $10,096,000 | $10,096,000 | UFA · age 32 | |||
| F | 25 | 2 | 8.6 | $8,900,000 | $8,900,000 | RFA · age 27 | |||
| G | 28 | 5 | 8.0 | $8,300,000 | $8,300,000 | $8,300,000 | $8,300,000 | $8,300,000 | |
| F | 27 | 3 | 7.8 | $8,125,000 | $8,125,000 | $8,125,000 | UFA · age 30 | ||
| D | 32 | 4 | 6.8 | $7,100,000 | $7,100,000 | $7,100,000 | $7,100,000 | UFA · age 36 | |
| F | 33 | 1 | 6.7 | $7,000,000 | UFA · age 34 | ||||
| D | 31 | 4 | 6.4 | $6,700,000 | $6,700,000 | $6,700,000 | $6,700,000 | UFA · age 35 | |
| D | 30 | 5 | 5.0 | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 | |
| F | 27 | 3 | 4.3 | $4,500,000 | $4,500,000 | $4,500,000 | UFA · age 30 | ||
| F | 21 | 1 | 4.3 | $4,450,000 | RFA · age 22 | ||||
| F | 33 | 2 | 3.8 | $4,000,000 | $4,000,000 | UFA · age 35 | |||
| D | 37 | 1 | 3.7 | $3,800,000 | UFA · age 38 | ||||
| D | 33 | 2 | 3.7 | $3,800,000 | $3,800,000 | UFA · age 35 | |||
| F | 33 | 1 | 3.4 | $3,500,000 | UFA · age 34 | ||||
| D | 33 | 2 | 3.0 | $3,100,000 | $3,100,000 | UFA · age 35 | |||
| F | 30 | 5 | 2.4 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | |
| F | 27 | 1 | 2.1 | $2,200,000 | RFA · age 28 | ||||
| F | 37 | 1 | 2.1 | $2,200,000 | UFA · age 38 | ||||
| G | 35 | 1 | 2.1 | $2,200,000 | UFA · age 36 | ||||
| F | 28 | 3 | 1.8 | $1,900,000 | $1,900,000 | $1,900,000 | UFA · age 31 | ||
| D | 22 | 2 | 0.9 | $950,000 | $950,000 | RFA · age 24 | |||
| F | 27 | 1 | 0.8 | $825,000 | RFA · age 28 | ||||
| Total: 23 Contracts | — | 30.3 | — | 107.83% | (23) $112,146,000 | (15) $85,971,000 | (8) $44,325,000 | (5) $29,800,000 | (3) $16,000,000 |
| Special Salary Cap Value | — | — | — | — | — | — | |||
| Estimated Cap Space | -$8,146,000 | — | — | — | — | ||||
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 32 | 1 | 1.2 | $1,200,000 | UFA · age 33 | ||||
| F | 21 | 3 | 0.9 | $940,833 | $940,833 | $940,833 | RFA · age 24 | ||
| F | 39 | 1 | 0.8 | $850,000 | UFA · age 40 | ||||
| G | 32 | 1 | 0.8 | $850,000 | UFA · age 33 | ||||
| F | 32 | 1 | 0.8 | $800,000 | UFA · age 33 | ||||
| D | 28 | 1 | 0.7 | $775,000 | UFA · age 29 | ||||
| D | 27 | 1 | 0.7 | $775,000 | RFA · age 28 | ||||
| D | 30 | 1 | 0.7 | $775,000 | UFA · age 31 | ||||
| F | 32 | 1 | 0.7 | $775,000 | UFA · age 33 | ||||
| F | 28 | 1 | 0.7 | $775,000 | UFA · age 29 | ||||
| F | 27 | 1 | 0.7 | $775,000 | RFA · age 28 | ||||
| Total: 11 Contracts | — | 29.8 | — | 0.00% | (11) $9,290,833 | (1) $940,833 | (1) $940,833 | (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. | |||||