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 |
| — | $52,861,667 | $52,861,667 | — | N/A |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Players Out of Cap | Farm Team Salary |
| $0 | — | 10 | 0 | $1,195,334 |
| 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 | $51,138,333 | -$24,038,333 |
| Est. Season Revenue | Current Bank Account | Proj. Bank Account | Balance |
| $0 | $108,345,114 | $108,345,114 | $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 (19)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 30 | 3 | $9,800,000 | |
| 28 | 5 | $9,000,000 | |
| 36 | 1 | $8,800,000 | |
| 29 | 3 | $6,500,000 | |
| 31 | 1 | $5,750,000 | |
| 30 | 3 | $5,125,000 | |
| 36 | 2 | $4,000,000 | |
| 28 | 2 | $2,000,000 | |
| 31 | 2 | $1,000,000 | |
| 22 | 1 | $886,667 | |
| 26 | 0 | $7,500,000 | |
| 23 | 0 | $2,000,000 | |
| 35 | 0 | $4,500,000 | |
| 38 | 0 | $11,000,000 | |
| 33 | 0 | $1,400,000 | |
| 33 | 0 | $9,000,000 | |
| 34 | 0 | $3,300,000 | |
| 28 | 0 | $2,000,000 | |
| 31 | 0 | $1,750,000 | |
| 19 Contracts | 30.6 | - | $52,861,667 |
Farm Players Salaries (20)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 24 | 3 | $122,500 | |
| 28 | 2 | $110,000 | |
| 21 | 3 | $99,667 | |
| 21 | 3 | $93,167 | |
| 20 | 3 | $90,917 | |
| 30 | 2 | $90,000 | |
| 24 | 2 | $87,250 | |
| 23 | 2 | $87,000 | |
| 24 | 2 | $86,750 | |
| 24 | 2 | $85,917 | |
| 24 | 1 | $82,833 | |
| 30 | 1 | $80,000 | |
| 24 | 1 | $79,333 | |
| 33 | 0 | $0 | |
| 29 | 0 | $0 | |
| 28 | 0 | $0 | |
| 28 | 0 | $0 | |
| 25 | 0 | $0 | |
| 27 | 0 | $0 | |
| 34 | 0 | $0 | |
| 20 Contracts | 26.1 | - | $11,953,334 |
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 | ||||
| D | 29 | 3 | 6.3 | $6,500,000 | $6,500,000 | $6,500,000 | 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 | ||
| D | 36 | 2 | 3.8 | $4,000,000 | $4,000,000 | UFA · age 38 | |||
| F | 28 | 2 | 1.9 | $2,000,000 | $2,000,000 | UFA · age 30 | |||
| F | 31 | 2 | 1.0 | $1,000,000 | $1,000,000 | UFA · age 33 | |||
| F | 22 | 1 | 0.9 | $886,667 | RFA · age 23 | ||||
| F | 26 | 0 | - | RFA · age 26 | |||||
| F | 23 | 0 | - | RFA · age 23 | |||||
| D | 35 | 0 | - | UFA · age 35 | |||||
| F | 38 | 0 | - | UFA · age 38 | |||||
| F | 33 | 0 | - | UFA · age 33 | |||||
| F | 33 | 0 | - | UFA · age 33 | |||||
| D | 34 | 0 | - | UFA · age 34 | |||||
| G | 28 | 0 | - | RFA · age 28 | |||||
| G | 31 | 0 | - | UFA · age 31 | |||||
| Total: 10 Contracts | — | 30.6 | — | 50.83% | (10) $52,861,667 | (7) $37,425,000 | (4) $30,425,000 | (1) $9,000,000 | (1) $9,000,000 |
| Special Salary Cap Value | — | — | — | — | — | — | |||
| Estimated Cap Space | $51,138,333 | — | — | — | — | ||||
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| D | 24 | 3 | 1.2 | $1,225,000 | $1,225,000 | $1,225,000 | RFA · age 27 | ||
| D | 28 | 2 | 1.1 | $1,100,000 | $1,100,000 | UFA · age 30 | |||
| F | 21 | 3 | 1.0 | $996,667 | $996,667 | $996,667 | RFA · age 24 | ||
| F | 21 | 3 | 0.9 | $931,667 | $931,667 | $931,667 | RFA · age 24 | ||
| F | 20 | 3 | 0.9 | $909,167 | $909,167 | $909,167 | RFA · age 23 | ||
| F | 30 | 2 | 0.9 | $900,000 | $900,000 | UFA · age 32 | |||
| F | 24 | 2 | 0.8 | $872,500 | $872,500 | RFA · age 26 | |||
| F | 23 | 2 | 0.8 | $870,000 | $870,000 | RFA · age 25 | |||
| F | 24 | 2 | 0.8 | $867,500 | $867,500 | RFA · age 26 | |||
| D | 24 | 2 | 0.8 | $859,167 | $859,167 | RFA · age 26 | |||
| F | 24 | 1 | 0.8 | $828,333 | RFA · age 25 | ||||
| D | 30 | 1 | 0.8 | $800,000 | UFA · age 31 | ||||
| D | 24 | 1 | 0.8 | $793,333 | RFA · age 25 | ||||
| F | 33 | 0 | - | UFA · age 33 | |||||
| F | 29 | 0 | - | UFA · age 29 | |||||
| F | 28 | 0 | - | RFA · age 28 | |||||
| F | 28 | 0 | - | RFA · age 28 | |||||
| F | 25 | 0 | - | RFA · age 25 | |||||
| F | 27 | 0 | - | RFA · age 27 | |||||
| G | 34 | 0 | - | UFA · age 34 | |||||
| Total: 13 Contracts | — | 26.1 | — | 0.00% | (13) $11,953,334 | (10) $9,531,668 | (4) $4,062,501 | (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. | |||||