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 |
| — | $83,075,000 | $83,075,000 | — | $2,500,000 |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Players Out of Cap | Farm Team Salary |
| $0 | — | 18 | 0 | $1,632,194 |
| 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 | $20,925,000 | $6,175,000 |
| Est. Season Revenue | Current Bank Account | Proj. Bank Account | Balance |
| $0 | $2,265,511 | $2,265,511 | $0 |
| Madison Square Gardens | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $166 | — | — | |
| Level 2 | 5000 | $115 | — | — | |
| Level 3 | 4000 | $89 | — | — | |
| Level 4 | 3000 | $65 | — | — | |
| Luxury | 1000 | $240 | — | — | |
| Total/Avg. | 19,000 | — | — | — | |
Pro Players Salaries (18)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 41 | 1 | $8,500,000 | |
| 37 | 2 | $7,500,000 | |
| 35 | 1 | $7,500,000 | |
| 29 | 3 | $7,000,000 | |
| 36 | 1 | $6,500,000 | |
| 31 | 2 | $6,000,000 | |
| 31 | 1 | $5,200,000 | |
| 33 | 2 | $5,000,000 | |
| 31 | 3 | $4,800,000 | |
| 22 | 1 | $4,450,000 | |
| 22 | 1 | $4,150,000 | |
| 31 | 1 | $4,000,000 | |
| 32 | 3 | $3,500,000 | |
| 31 | 1 | $3,300,000 | |
| 34 | 1 | $3,000,000 | |
| 25 | 2 | $975,000 | |
| 32 | 1 | $850,000 | |
| 27 | 1 | $850,000 | |
| 18 Contracts | 31.1 | - | $83,075,000 |
Farm Players Salaries (17)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 23 | 3 | $200,000 | |
| 21 | 3 | $97,500 | |
| 22 | 2 | $95,000 | |
| 24 | 2 | $95,000 | |
| 22 | 2 | $95,000 | |
| 21 | 3 | $93,611 | |
| 21 | 2 | $91,833 | |
| 21 | 3 | $91,833 | |
| 24 | 3 | $90,750 | |
| 23 | 3 | $89,250 | |
| 22 | 2 | $88,667 | |
| 23 | 2 | $86,667 | |
| 23 | 1 | $86,000 | |
| 24 | 1 | $85,750 | |
| 22 | 2 | $85,333 | |
| 29 | 1 | $80,000 | |
| 25 | 1 | $80,000 | |
| 17 Contracts | 22.9 | - | $16,321,943 |
Projections & Commitments
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| D | 41 | 1 | 8.2 | $8,500,000 | UFA · age 42 | ||||
| F | 37 | 2 | 7.2 | $7,500,000 | $7,500,000 | UFA · age 39 | |||
| D | 35 | 1 | 7.2 | $7,500,000 | UFA · age 36 | ||||
| F | 29 | 3 | 6.7 | $7,000,000 | $7,000,000 | $7,000,000 | UFA · age 32 | ||
| G | 36 | 1 | 6.3 | $6,500,000 | UFA · age 37 | ||||
| D | 31 | 2 | 5.8 | $6,000,000 | $6,000,000 | UFA · age 33 | |||
| F | 31 | 1 | 5.0 | $5,200,000 | UFA · age 32 | ||||
| D | 33 | 2 | 4.8 | $5,000,000 | $5,000,000 | UFA · age 35 | |||
| F | 31 | 3 | 4.6 | $4,800,000 | $4,800,000 | $4,800,000 | UFA · age 34 | ||
| F | 22 | 1 | 4.3 | $4,450,000 | RFA · age 23 | ||||
| F | 22 | 1 | 4.0 | $4,150,000 | RFA · age 23 | ||||
| F | 31 | 1 | 3.8 | $4,000,000 | UFA · age 32 | ||||
| F | 32 | 3 | 3.4 | $3,500,000 | $3,500,000 | $3,500,000 | UFA · age 35 | ||
| D | 31 | 1 | 3.2 | $3,300,000 | UFA · age 32 | ||||
| G | 34 | 1 | 2.9 | $3,000,000 | UFA · age 35 | ||||
| F | 25 | 2 | 0.9 | $975,000 | $975,000 | RFA · age 27 | |||
| G | 32 | 1 | 0.8 | $850,000 | UFA · age 33 | ||||
| G | 27 | 1 | 0.8 | $850,000 | RFA · age 28 | ||||
| Total: 18 Contracts | — | 31.1 | — | 79.88% | (18) $83,075,000 | (7) $34,775,000 | (3) $15,300,000 | (0) $0 | (0) $0 |
| Special Salary Cap Value | — | — | — | — | — | — | |||
| Estimated Cap Space | $20,925,000 | — | — | — | — | ||||
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 23 | 3 | 1.9 | $2,000,000 | $2,000,000 | $2,000,000 | RFA · age 26 | ||
| D | 21 | 3 | 0.9 | $975,000 | $975,000 | $975,000 | RFA · age 24 | ||
| D | 22 | 2 | 0.9 | $950,000 | $950,000 | RFA · age 24 | |||
| F | 24 | 2 | 0.9 | $950,000 | $950,000 | RFA · age 26 | |||
| F | 22 | 2 | 0.9 | $950,000 | $950,000 | RFA · age 24 | |||
| F | 21 | 3 | 0.9 | $936,111 | $936,111 | $936,111 | RFA · age 24 | ||
| F | 21 | 2 | 0.9 | $918,333 | $918,333 | RFA · age 23 | |||
| D | 21 | 3 | 0.9 | $918,333 | $918,333 | $918,333 | RFA · age 24 | ||
| F | 24 | 3 | 0.9 | $907,500 | $907,500 | $907,500 | RFA · age 27 | ||
| F | 23 | 3 | 0.9 | $892,500 | $892,500 | $892,500 | RFA · age 26 | ||
| F | 22 | 2 | 0.9 | $886,667 | $886,667 | RFA · age 24 | |||
| F | 23 | 2 | 0.8 | $866,666 | $866,666 | RFA · age 25 | |||
| F | 23 | 1 | 0.8 | $860,000 | RFA · age 24 | ||||
| D | 24 | 1 | 0.8 | $857,500 | RFA · age 25 | ||||
| F | 22 | 2 | 0.8 | $853,333 | $853,333 | RFA · age 24 | |||
| F | 29 | 1 | 0.8 | $800,000 | UFA · age 30 | ||||
| F | 25 | 1 | 0.8 | $800,000 | RFA · age 26 | ||||
| Total: 17 Contracts | — | 22.9 | — | 0.00% | (17) $16,321,943 | (13) $13,004,443 | (6) $6,629,444 | (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
2 Retained
View all →| Type | Player | Retained % | Retained Cap Hit | Acquired By | Date |
|---|---|---|---|---|---|
| Retention | Brent Burns | 50% | $4,250,000 | SJS | Aug 21, 2026 |
| Retention | Artturi Lehkonen | 41.67% | $2,000,000 | SJS | Aug 21, 2026 |