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 |
| — | $73,715,000 | $73,715,000 | — | N/A |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Players Out of Cap | Farm Team Salary |
| $0 | — | 14 | 0 | $1,104,583 |
| 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 | $30,285,000 | -$3,185,000 |
| Est. Season Revenue | Current Bank Account | Proj. Bank Account | Balance |
| $0 | $31,040,485 | $31,040,485 | $0 |
| HSBC Arena | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $220 | — | — | |
| Level 2 | 5000 | $160 | — | — | |
| Level 3 | 4000 | $120 | — | — | |
| Level 4 | 3000 | $100 | — | — | |
| Luxury | 1000 | $300 | — | — | |
| Total/Avg. | 19,000 | — | — | — | |
Pro Players Salaries (20)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 30 | 2 | $11,250,000 | |
| 39 | 2 | $8,700,000 | |
| 33 | 3 | $8,000,000 | |
| 35 | 3 | $7,515,000 | |
| 31 | 5 | $7,500,000 | |
| 29 | 3 | $7,000,000 | |
| 34 | 1 | $7,000,000 | |
| 31 | 2 | $6,000,000 | |
| 26 | 2 | $5,500,000 | |
| 34 | 3 | $1,850,000 | |
| 34 | 2 | $1,000,000 | |
| 32 | 1 | $800,000 | |
| 29 | 1 | $800,000 | |
| 32 | 1 | $800,000 | |
| 36 | 0 | $3,000,000 | |
| 35 | 0 | $6,000,000 | |
| 33 | 0 | $5,250,000 | |
| 34 | 0 | $800,000 | |
| 33 | 0 | $4,000,000 | |
| 26 | 0 | $870,000 | |
| 20 Contracts | 32.3 | - | $73,715,000 |
Farm Players Salaries (22)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 25 | 1 | $100,000 | |
| 22 | 3 | $91,000 | |
| 24 | 1 | $90,250 | |
| 30 | 1 | $90,000 | |
| 28 | 3 | $87,500 | |
| 26 | 2 | $87,500 | |
| 24 | 1 | $85,833 | |
| 30 | 1 | $82,500 | |
| 30 | 2 | $80,000 | |
| 26 | 4 | $77,500 | |
| 28 | 4 | $77,500 | |
| 36 | 1 | $77,500 | |
| 27 | 3 | $77,500 | |
| 32 | 0 | $0 | |
| 32 | 0 | $0 | |
| 29 | 0 | $0 | |
| 31 | 0 | $0 | |
| 37 | 0 | $0 | |
| 26 | 0 | $0 | |
| 34 | 0 | $0 | |
| 26 | 0 | $0 | |
| 25 | 0 | $0 | |
| 22 Contracts | 28.5 | - | $11,045,833 |
Projections & Commitments
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 30 | 2 | 10.8 | $11,250,000 | $11,250,000 | UFA · age 32 | |||
| F | 39 | 2 | 8.4 | $8,700,000 | $8,700,000 | UFA · age 41 | |||
| G | 33 | 3 | 7.7 | $8,000,000 | $8,000,000 | $8,000,000 | UFA · age 36 | ||
| F | 35 | 3 | 7.2 | $7,515,000 | $7,515,000 | $7,515,000 | UFA · age 38 | ||
| F | 31 | 5 | 7.2 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | |
| F | 29 | 3 | 6.7 | $7,000,000 | $7,000,000 | $7,000,000 | UFA · age 32 | ||
| D | 34 | 1 | 6.7 | $7,000,000 | UFA · age 35 | ||||
| F | 31 | 2 | 5.8 | $6,000,000 | $6,000,000 | UFA · age 33 | |||
| D | 26 | 2 | 5.3 | $5,500,000 | $5,500,000 | RFA · age 28 | |||
| F | 34 | 3 | 1.8 | $1,850,000 | $1,850,000 | $1,850,000 | UFA · age 37 | ||
| F | 34 | 2 | 1.0 | $1,000,000 | $1,000,000 | UFA · age 36 | |||
| F | 32 | 1 | 0.8 | $800,000 | UFA · age 33 | ||||
| D | 29 | 1 | 0.8 | $800,000 | UFA · age 30 | ||||
| F | 32 | 1 | 0.8 | $800,000 | UFA · age 33 | ||||
| D | 36 | 0 | - | UFA · age 36 | |||||
| F | 35 | 0 | - | UFA · age 35 | |||||
| D | 33 | 0 | - | UFA · age 33 | |||||
| F | 34 | 0 | - | UFA · age 34 | |||||
| D | 33 | 0 | - | UFA · age 33 | |||||
| G | 26 | 0 | - | RFA · age 26 | |||||
| Total: 14 Contracts | — | 32.3 | — | 70.88% | (14) $73,715,000 | (10) $64,315,000 | (5) $31,865,000 | (1) $7,500,000 | (1) $7,500,000 |
| Special Salary Cap Value | — | — | — | — | — | — | |||
| Estimated Cap Space | $30,285,000 | — | — | — | — | ||||
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| D | 25 | 1 | 1.0 | $1,000,000 | RFA · age 26 | ||||
| D | 22 | 3 | 0.9 | $910,000 | $910,000 | $910,000 | RFA · age 25 | ||
| F | 24 | 1 | 0.9 | $902,500 | RFA · age 25 | ||||
| D | 30 | 1 | 0.9 | $900,000 | UFA · age 31 | ||||
| D | 28 | 3 | 0.8 | $875,000 | $875,000 | $875,000 | UFA · age 31 | ||
| D | 26 | 2 | 0.8 | $875,000 | $875,000 | RFA · age 28 | |||
| F | 24 | 1 | 0.8 | $858,333 | RFA · age 25 | ||||
| D | 30 | 1 | 0.8 | $825,000 | UFA · age 31 | ||||
| F | 30 | 2 | 0.8 | $800,000 | $800,000 | UFA · age 32 | |||
| D | 26 | 4 | 0.7 | $775,000 | $775,000 | $775,000 | $775,000 | UFA · age 30 | |
| D | 28 | 4 | 0.7 | $775,000 | $775,000 | $775,000 | $775,000 | UFA · age 32 | |
| F | 36 | 1 | 0.7 | $775,000 | UFA · age 37 | ||||
| D | 27 | 3 | 0.7 | $775,000 | $775,000 | $775,000 | UFA · age 30 | ||
| F | 32 | 0 | - | UFA · age 32 | |||||
| D | 32 | 0 | - | UFA · age 32 | |||||
| F | 29 | 0 | - | UFA · age 29 | |||||
| F | 31 | 0 | - | UFA · age 31 | |||||
| D | 37 | 0 | - | UFA · age 37 | |||||
| D | 26 | 0 | - | RFA · age 26 | |||||
| D | 34 | 0 | - | UFA · age 34 | |||||
| G | 26 | 0 | - | RFA · age 26 | |||||
| G | 25 | 0 | - | RFA · age 25 | |||||
| Total: 13 Contracts | — | 28.5 | — | 0.00% | (13) $11,045,833 | (7) $5,785,000 | (5) $4,110,000 | (2) $1,550,000 | (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. | |||||