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 |
| — | $98,381,667 | $98,381,667 | — | N/A |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Players Out of Cap | Farm Team Salary |
| $0 | — | 20 | 0 | $1,676,542 |
| 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 | $5,618,333 | $21,481,667 |
| Est. Season Revenue | Current Bank Account | Proj. Bank Account | Balance |
| $0 | $88,220,114 | $88,220,114 | $0 |
| Little Caesars Arena | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $170 | — | — | |
| Level 2 | 5000 | $124 | — | — | |
| Level 3 | 4000 | $97 | — | — | |
| Level 4 | 3000 | $69 | — | — | |
| Luxury | 1000 | $254 | — | — | |
| Total/Avg. | 19,000 | — | — | — | |
Pro Players Salaries (20)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 30 | 3 | $9,800,000 | |
| 28 | 5 | $9,000,000 | |
| 36 | 1 | $8,800,000 | |
| 26 | 3 | $8,500,000 | |
| 30 | 4 | $7,000,000 | |
| 26 | 5 | $6,500,000 | |
| 30 | 4 | $6,500,000 | |
| 29 | 3 | $6,500,000 | |
| 28 | 4 | $6,250,000 | |
| 31 | 1 | $5,750,000 | |
| 30 | 3 | $5,125,000 | |
| 29 | 4 | $5,000,000 | |
| 23 | 2 | $3,400,000 | |
| 23 | 1 | $3,000,000 | |
| 28 | 2 | $2,000,000 | |
| 34 | 2 | $1,500,000 | |
| 28 | 2 | $1,100,000 | |
| 30 | 2 | $900,000 | |
| 22 | 1 | $886,667 | |
| 23 | 2 | $870,000 | |
| 20 Contracts | 28.2 | - | $98,381,667 |
Farm Players Salaries (15)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 25 | 2 | $400,000 | |
| 24 | 3 | $122,500 | |
| 31 | 2 | $100,000 | |
| 21 | 3 | $99,667 | |
| 30 | 3 | $97,500 | |
| 29 | 3 | $97,500 | |
| 20 | 3 | $90,917 | |
| 24 | 2 | $87,250 | |
| 24 | 2 | $86,750 | |
| 24 | 2 | $85,917 | |
| 37 | 1 | $85,000 | |
| 24 | 1 | $82,833 | |
| 25 | 2 | $81,375 | |
| 30 | 1 | $80,000 | |
| 24 | 1 | $79,333 | |
| 15 Contracts | 26.1 | - | $16,765,417 |
Projections & Commitments
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 30 | 3 | 9.4 | $9,800,000 | $9,800,000 | $9,800,000 | UFA · age 33 | ||
| D | 28 | 5 | 8.7 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | |
| D | 36 | 1 | 8.5 | $8,800,000 | UFA · age 37 | ||||
| F | 26 | 3 | 8.2 | $8,500,000 | $8,500,000 | $8,500,000 | UFA · age 29 | ||
| F | 30 | 4 | 6.7 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA · age 34 | |
| F | 26 | 5 | 6.3 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | |
| D | 30 | 4 | 6.3 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA · age 34 | |
| D | 29 | 3 | 6.3 | $6,500,000 | $6,500,000 | $6,500,000 | UFA · age 32 | ||
| G | 28 | 4 | 6.0 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | UFA · age 32 | |
| F | 31 | 1 | 5.5 | $5,750,000 | UFA · age 32 | ||||
| F | 30 | 3 | 4.9 | $5,125,000 | $5,125,000 | $5,125,000 | UFA · age 33 | ||
| F | 29 | 4 | 4.8 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA · age 33 | |
| F | 23 | 2 | 3.3 | $3,400,000 | $3,400,000 | RFA · age 25 | |||
| D | 23 | 1 | 2.9 | $3,000,000 | RFA · age 24 | ||||
| F | 28 | 2 | 1.9 | $2,000,000 | $2,000,000 | UFA · age 30 | |||
| G | 34 | 2 | 1.4 | $1,500,000 | $1,500,000 | UFA · age 36 | |||
| D | 28 | 2 | 1.1 | $1,100,000 | $1,100,000 | UFA · age 30 | |||
| F | 30 | 2 | 0.9 | $900,000 | $900,000 | UFA · age 32 | |||
| F | 22 | 1 | 0.9 | $886,667 | RFA · age 23 | ||||
| F | 23 | 2 | 0.8 | $870,000 | $870,000 | RFA · age 25 | |||
| Total: 20 Contracts | — | 28.2 | — | 94.60% | (20) $98,381,667 | (16) $79,945,000 | (10) $70,175,000 | (6) $40,250,000 | (2) $15,500,000 |
| Special Salary Cap Value | — | — | — | — | — | — | |||
| Estimated Cap Space | $5,618,333 | — | — | — | — | ||||
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 25 | 2 | 3.8 | $4,000,000 | $4,000,000 | RFA · age 27 | |||
| D | 24 | 3 | 1.2 | $1,225,000 | $1,225,000 | $1,225,000 | RFA · age 27 | ||
| F | 31 | 2 | 1.0 | $1,000,000 | $1,000,000 | UFA · age 33 | |||
| F | 21 | 3 | 1.0 | $996,667 | $996,667 | $996,667 | RFA · age 24 | ||
| F | 30 | 3 | 0.9 | $975,000 | $975,000 | $975,000 | UFA · age 33 | ||
| D | 29 | 3 | 0.9 | $975,000 | $975,000 | $975,000 | UFA · age 32 | ||
| F | 20 | 3 | 0.9 | $909,167 | $909,167 | $909,167 | RFA · age 23 | ||
| F | 24 | 2 | 0.8 | $872,500 | $872,500 | RFA · age 26 | |||
| F | 24 | 2 | 0.8 | $867,500 | $867,500 | RFA · age 26 | |||
| D | 24 | 2 | 0.8 | $859,167 | $859,167 | RFA · age 26 | |||
| G | 37 | 1 | 0.8 | $850,000 | UFA · age 38 | ||||
| F | 24 | 1 | 0.8 | $828,333 | RFA · age 25 | ||||
| F | 25 | 2 | 0.8 | $813,750 | $813,750 | RFA · age 27 | |||
| D | 30 | 1 | 0.8 | $800,000 | UFA · age 31 | ||||
| D | 24 | 1 | 0.8 | $793,333 | RFA · age 25 | ||||
| Total: 15 Contracts | — | 26.1 | — | 0.00% | (15) $16,765,417 | (11) $13,493,751 | (5) $5,080,834 | (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. | |||||