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 |
| — | $81,688,000 | $81,688,000 | — | N/A |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Players Out of Cap | Farm Team Salary |
| $0 | — | 20 | 0 | $801,389 |
| 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 | $22,312,000 | $4,788,000 |
| Est. Season Revenue | Current Bank Account | Proj. Bank Account | Balance |
| $0 | $192,226,200 | $192,226,200 | $0 |
| Sommet Center | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $166 | — | — | |
| Level 2 | 5000 | $136 | — | — | |
| Level 3 | 4000 | $101 | — | — | |
| Level 4 | 3000 | $68 | — | — | |
| Luxury | 1000 | $295 | — | — | |
| Total/Avg. | 19,000 | — | — | — | |
Pro Players Salaries (19)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 31 | 1 | $11,350,000 | |
| 32 | 5 | $9,000,000 | |
| 30 | 2 | $8,750,000 | |
| 30 | 3 | $7,750,000 | |
| 30 | 3 | $7,000,000 | |
| 28 | 1 | $5,500,000 | |
| 29 | 2 | $5,200,000 | |
| 32 | 1 | $5,200,000 | |
| 30 | 2 | $4,000,000 | |
| 29 | 3 | $3,900,000 | |
| 29 | 2 | $2,500,000 | |
| 39 | 1 | $2,000,000 | |
| 31 | 1 | $1,750,000 | |
| 31 | 1 | $1,250,000 | |
| 34 | 1 | $1,000,000 | |
| 27 | 1 | $950,000 | |
| 25 | 1 | $925,000 | |
| 23 | 2 | $863,000 | |
| 29 | 2 | $800,000 | |
| 19 Contracts | 29.9 | - | $79,688,000 |
Farm Players Salaries (10)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 37 | 1 | $200,000 | |
| 32 | 1 | $100,000 | |
| 32 | 2 | $100,000 | |
| 24 | 3 | $91,833 | |
| 22 | 2 | $91,833 | |
| 24 | 3 | $87,500 | |
| 23 | 3 | $86,667 | |
| 22 | 3 | $86,500 | |
| 23 | 3 | $79,556 | |
| 30 | 1 | $77,500 | |
| 10 Contracts | 26.9 | - | $10,013,889 |
Projections & Commitments
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 31 | 1 | 10.9 | $11,350,000 | UFA · age 32 | ||||
| G | 32 | 5 | 8.7 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | |
| D | 30 | 2 | 8.4 | $8,750,000 | $8,750,000 | UFA · age 32 | |||
| F | 30 | 3 | 7.5 | $7,750,000 | $7,750,000 | $7,750,000 | UFA · age 33 | ||
| F | 30 | 3 | 6.7 | $7,000,000 | $7,000,000 | $7,000,000 | UFA · age 33 | ||
| F | 28 | 1 | 5.3 | $5,500,000 | UFA · age 29 | ||||
| D | 29 | 2 | 5.0 | $5,200,000 | $5,200,000 | UFA · age 31 | |||
| F | 32 | 1 | 5.0 | $5,200,000 | UFA · age 33 | ||||
| F | 30 | 2 | 3.8 | $4,000,000 | $4,000,000 | UFA · age 32 | |||
| D | 29 | 3 | 3.8 | $3,900,000 | $3,900,000 | $3,900,000 | UFA · age 32 | ||
| F | 29 | 2 | 2.4 | $2,500,000 | $2,500,000 | UFA · age 31 | |||
| D | 39 | 1 | 1.9 | $2,000,000 | UFA · age 40 | ||||
| F | 31 | 1 | 1.7 | $1,750,000 | UFA · age 32 | ||||
| D | 31 | 1 | 1.2 | $1,250,000 | UFA · age 32 | ||||
| D | 34 | 1 | 1.0 | $1,000,000 | UFA · age 35 | ||||
| F | 27 | 1 | 0.9 | $950,000 | RFA · age 28 | ||||
| G | 25 | 1 | 0.9 | $925,000 | RFA · age 26 | ||||
| F | 23 | 2 | 0.8 | $863,000 | $863,000 | RFA · age 25 | |||
| D | 29 | 2 | 0.8 | $800,000 | $800,000 | UFA · age 31 | |||
| Total: 19 Contracts | — | 29.9 | — | 76.62% | (19) $79,688,000 | (10) $49,763,000 | (4) $27,650,000 | (1) $9,000,000 | (1) $9,000,000 |
| Special Salary Cap Value | — | — | — | — | — | — | |||
| Estimated Cap Space | $22,312,000 | — | — | — | — | ||||
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 37 | 1 | 1.9 | $2,000,000 | UFA · age 38 | ||||
| F | 32 | 1 | 1.0 | $1,000,000 | UFA · age 33 | ||||
| G | 32 | 2 | 1.0 | $1,000,000 | $1,000,000 | UFA · age 34 | |||
| F | 24 | 3 | 0.9 | $918,333 | $918,333 | $918,333 | RFA · age 27 | ||
| F | 22 | 2 | 0.9 | $918,333 | $918,333 | RFA · age 24 | |||
| F | 24 | 3 | 0.8 | $875,000 | $875,000 | $875,000 | RFA · age 27 | ||
| F | 23 | 3 | 0.8 | $866,667 | $866,667 | $866,667 | RFA · age 26 | ||
| D | 22 | 3 | 0.8 | $865,000 | $865,000 | $865,000 | RFA · age 25 | ||
| D | 23 | 3 | 0.8 | $795,556 | $795,556 | $795,556 | RFA · age 26 | ||
| D | 30 | 1 | 0.7 | $775,000 | UFA · age 31 | ||||
| Total: 10 Contracts | — | 26.9 | — | 1.92% | (10) $10,013,889 | (7) $6,238,889 | (5) $4,320,556 | (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. | |||||