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 |
| — | $63,225,000 | $63,225,000 | — | $5,000,000 |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Players Out of Cap | Farm Team Salary |
| $0 | — | 15 | 0 | $1,430,583 |
| 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 | $40,775,000 | -$13,675,000 |
| Est. Season Revenue | Current Bank Account | Proj. Bank Account | Balance |
| $0 | $76,830,593 | $76,830,593 | $0 |
| HP Pavillion | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $169 | — | — | |
| Level 2 | 5000 | $127 | — | — | |
| Level 3 | 4000 | $83 | — | — | |
| Level 4 | 3000 | $50 | — | — | |
| Luxury | 1000 | $230 | — | — | |
| Total/Avg. | 19,000 | — | — | — | |
Pro Players Salaries (20)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 25 | 2 | $9,500,000 | |
| 32 | 3 | $8,500,000 | |
| 31 | 5 | $7,500,000 | |
| 35 | 2 | $6,500,000 | |
| 30 | 3 | $6,000,000 | |
| 30 | 1 | $4,500,000 | |
| 32 | 4 | $4,000,000 | |
| 28 | 1 | $4,000,000 | |
| 32 | 1 | $2,750,000 | |
| 27 | 2 | $2,500,000 | |
| 32 | 1 | $2,000,000 | |
| 23 | 1 | $1,850,000 | |
| 27 | 2 | $1,700,000 | |
| 38 | 1 | $1,000,000 | |
| 26 | 1 | $925,000 | |
| 29 | 0 | $1,300,000 | |
| 31 | 0 | $4,500,000 | |
| 37 | 0 | $6,500,000 | |
| 33 | 0 | $9,500,000 | |
| 34 | 0 | $10,000,000 | |
| 20 Contracts | 30.6 | - | $63,225,000 |
Farm Players Salaries (20)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 30 | 1 | $200,000 | |
| 34 | 1 | $150,000 | |
| 24 | 1 | $110,583 | |
| 30 | 1 | $100,000 | |
| 32 | 1 | $100,000 | |
| 24 | 1 | $89,417 | |
| 24 | 1 | $88,000 | |
| 24 | 2 | $86,750 | |
| 23 | 2 | $86,333 | |
| 23 | 2 | $86,333 | |
| 24 | 2 | $85,917 | |
| 24 | 2 | $83,500 | |
| 26 | 2 | $82,375 | |
| 25 | 2 | $81,375 | |
| 26 | 0 | $0 | |
| 28 | 0 | $0 | |
| 27 | 0 | $0 | |
| 27 | 0 | $0 | |
| 32 | 0 | $0 | |
| 32 | 0 | $0 | |
| 20 Contracts | 27 | - | $14,305,835 |
Projections & Commitments
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| D | 25 | 2 | 9.1 | $9,500,000 | $9,500,000 | RFA · age 27 | |||
| F | 32 | 3 | 8.2 | $8,500,000 | $8,500,000 | $8,500,000 | UFA · age 35 | ||
| D | 31 | 5 | 7.2 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | |
| F | 35 | 2 | 6.3 | $6,500,000 | $6,500,000 | UFA · age 37 | |||
| D | 30 | 3 | 5.8 | $6,000,000 | $6,000,000 | $6,000,000 | UFA · age 33 | ||
| F | 30 | 1 | 4.3 | $4,500,000 | UFA · age 31 | ||||
| D | 32 | 4 | 3.8 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA · age 36 | |
| G | 28 | 1 | 3.8 | $4,000,000 | UFA · age 29 | ||||
| G | 32 | 1 | 2.6 | $2,750,000 | UFA · age 33 | ||||
| F | 27 | 2 | 2.4 | $2,500,000 | $2,500,000 | UFA · age 29 | |||
| D | 32 | 1 | 1.9 | $2,000,000 | UFA · age 33 | ||||
| D | 23 | 1 | 1.8 | $1,850,000 | RFA · age 24 | ||||
| F | 27 | 2 | 1.6 | $1,700,000 | $1,700,000 | UFA · age 29 | |||
| F | 38 | 1 | 1.0 | $1,000,000 | UFA · age 39 | ||||
| F | 26 | 1 | 0.9 | $925,000 | RFA · age 27 | ||||
| F | 29 | 0 | - | UFA · age 29 | |||||
| F | 31 | 0 | - | UFA · age 31 | |||||
| F | 37 | 0 | - | UFA · age 37 | |||||
| F | 33 | 0 | - | UFA · age 33 | |||||
| F | 34 | 0 | - | UFA · age 34 | |||||
| Total: 15 Contracts | — | 30.6 | — | 60.79% | (15) $63,225,000 | (8) $46,200,000 | (4) $26,000,000 | (2) $11,500,000 | (1) $7,500,000 |
| Special Salary Cap Value | — | — | — | — | — | — | |||
| Estimated Cap Space | $40,775,000 | — | — | — | — | ||||
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 30 | 1 | 1.9 | $2,000,000 | UFA · age 31 | ||||
| D | 34 | 1 | 1.4 | $1,500,000 | UFA · age 35 | ||||
| F | 24 | 1 | 1.1 | $1,105,833 | RFA · age 25 | ||||
| F | 30 | 1 | 1.0 | $1,000,000 | UFA · age 31 | ||||
| F | 32 | 1 | 1.0 | $1,000,000 | UFA · age 33 | ||||
| D | 24 | 1 | 0.9 | $894,167 | RFA · age 25 | ||||
| D | 24 | 1 | 0.8 | $880,000 | RFA · age 25 | ||||
| D | 24 | 2 | 0.8 | $867,500 | $867,500 | RFA · age 26 | |||
| D | 23 | 2 | 0.8 | $863,334 | $863,334 | RFA · age 25 | |||
| F | 23 | 2 | 0.8 | $863,334 | $863,334 | RFA · age 25 | |||
| F | 24 | 2 | 0.8 | $859,167 | $859,167 | RFA · age 26 | |||
| F | 24 | 2 | 0.8 | $835,000 | $835,000 | RFA · age 26 | |||
| G | 26 | 2 | 0.8 | $823,750 | $823,750 | RFA · age 28 | |||
| F | 25 | 2 | 0.8 | $813,750 | $813,750 | RFA · age 27 | |||
| D | 26 | 0 | - | RFA · age 26 | |||||
| F | 28 | 0 | - | RFA · age 28 | |||||
| D | 27 | 0 | - | RFA · age 27 | |||||
| D | 27 | 0 | - | RFA · age 27 | |||||
| G | 32 | 0 | - | UFA · age 32 | |||||
| G | 32 | 0 | - | UFA · age 32 | |||||
| Total: 14 Contracts | — | 27 | — | 0.00% | (14) $14,305,835 | (7) $5,925,835 | (0) $0 | (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. | |||||