New Jersey Devils
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 |
| — | $92,725,000 | $92,725,000 | — | $3,650,000 |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Players Out of Cap | Farm Team Salary |
| $0 | — | 19 | 0 | $1,438,585 |
| 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 | $11,275,000 | $15,825,000 |
| Est. Season Revenue | Current Bank Account | Proj. Bank Account | Balance |
| $0 | $47,650,379 | $47,650,379 | $0 |
| Prudential Center | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $170 | — | — | |
| Level 2 | 5000 | $120 | — | — | |
| Level 3 | 4000 | $95 | — | — | |
| Level 4 | 3000 | $70 | — | — | |
| Luxury | 1000 | $250 | — | — | |
| Total/Avg. | 19,000 | — | — | — | |
Pro Players Salaries (22)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 29 | 2 | $10,500,000 | |
| 30 | 1 | $9,000,000 | |
| 29 | 3 | $8,500,000 | |
| 35 | 2 | $8,500,000 | |
| 30 | 5 | $8,000,000 | |
| 36 | 2 | $7,000,000 | |
| 31 | 1 | $6,300,000 | |
| 33 | 2 | $6,250,000 | |
| 34 | 2 | $5,850,000 | |
| 30 | 4 | $5,500,000 | |
| 25 | 1 | $3,850,000 | |
| 33 | 2 | $3,650,000 | |
| 33 | 1 | $2,750,000 | |
| 33 | 1 | $1,500,000 | |
| 27 | 2 | $1,500,000 | |
| 29 | 1 | $1,250,000 | |
| 25 | 1 | $1,050,000 | |
| 25 | 1 | $925,000 | |
| 26 | 2 | $850,000 | |
| 30 | 0 | $1,250,000 | |
| 36 | 0 | $4,000,000 | |
| 34 | 0 | $4,000,000 | |
| 22 Contracts | 30.6 | - | $92,725,000 |
Farm Players Salaries (18)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 30 | 2 | $150,000 | |
| 26 | 1 | $95,000 | |
| 30 | 1 | $92,500 | |
| 25 | 1 | $92,500 | |
| 23 | 1 | $90,250 | |
| 23 | 1 | $90,250 | |
| 22 | 2 | $88,667 | |
| 23 | 2 | $85,250 | |
| 23 | 1 | $85,168 | |
| 26 | 1 | $85,000 | |
| 28 | 1 | $85,000 | |
| 24 | 2 | $85,000 | |
| 22 | 2 | $81,500 | |
| 25 | 2 | $77,500 | |
| 24 | 1 | $77,500 | |
| 31 | 1 | $77,500 | |
| 29 | 0 | $0 | |
| 29 | 0 | $0 | |
| 18 Contracts | 25.7 | - | $14,385,849 |
Projections & Commitments
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 29 | 2 | 10.1 | $10,500,000 | $10,500,000 | UFA · age 31 | |||
| F | 30 | 1 | 8.7 | $9,000,000 | UFA · age 31 | ||||
| F | 29 | 3 | 8.2 | $8,500,000 | $8,500,000 | $8,500,000 | UFA · age 32 | ||
| F | 35 | 2 | 8.2 | $8,500,000 | $8,500,000 | UFA · age 37 | |||
| D | 30 | 5 | 7.7 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | |
| D | 36 | 2 | 6.7 | $7,000,000 | $7,000,000 | UFA · age 38 | |||
| F | 31 | 1 | 6.1 | $6,300,000 | UFA · age 32 | ||||
| F | 33 | 2 | 6.0 | $6,250,000 | $6,250,000 | UFA · age 35 | |||
| D | 34 | 2 | 5.6 | $5,850,000 | $5,850,000 | UFA · age 36 | |||
| D | 30 | 4 | 5.3 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA · age 34 | |
| F | 25 | 1 | 3.7 | $3,850,000 | RFA · age 26 | ||||
| F | 33 | 2 | 3.5 | $3,650,000 | $3,650,000 | UFA · age 35 | |||
| F | 33 | 1 | 2.6 | $2,750,000 | UFA · age 34 | ||||
| F | 33 | 1 | 1.4 | $1,500,000 | UFA · age 34 | ||||
| F | 27 | 2 | 1.4 | $1,500,000 | $1,500,000 | UFA · age 29 | |||
| D | 29 | 1 | 1.2 | $1,250,000 | UFA · age 30 | ||||
| D | 25 | 1 | 1.0 | $1,050,000 | RFA · age 26 | ||||
| F | 25 | 1 | 0.9 | $925,000 | RFA · age 26 | ||||
| D | 26 | 2 | 0.8 | $850,000 | $850,000 | RFA · age 28 | |||
| F | 30 | 0 | - | UFA · age 30 | |||||
| G | 36 | 0 | - | UFA · age 36 | |||||
| G | 34 | 0 | - | UFA · age 34 | |||||
| Total: 19 Contracts | — | 30.6 | — | 89.16% | (19) $92,725,000 | (11) $66,100,000 | (3) $22,000,000 | (2) $13,500,000 | (1) $8,000,000 |
| Special Salary Cap Value | — | — | — | — | — | — | |||
| Estimated Cap Space | $11,275,000 | — | — | — | — | ||||
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 30 | 2 | 1.4 | $1,500,000 | $1,500,000 | UFA · age 32 | |||
| G | 26 | 1 | 0.9 | $950,000 | RFA · age 27 | ||||
| F | 30 | 1 | 0.9 | $925,000 | UFA · age 31 | ||||
| F | 25 | 1 | 0.9 | $925,000 | RFA · age 26 | ||||
| D | 23 | 1 | 0.9 | $902,500 | RFA · age 24 | ||||
| F | 23 | 1 | 0.9 | $902,500 | RFA · age 24 | ||||
| F | 22 | 2 | 0.9 | $886,666 | $886,666 | RFA · age 24 | |||
| F | 23 | 2 | 0.8 | $852,500 | $852,500 | RFA · age 25 | |||
| F | 23 | 1 | 0.8 | $851,683 | RFA · age 24 | ||||
| F | 26 | 1 | 0.8 | $850,000 | RFA · age 27 | ||||
| F | 28 | 1 | 0.8 | $850,000 | UFA · age 29 | ||||
| F | 24 | 2 | 0.8 | $850,000 | $850,000 | RFA · age 26 | |||
| D | 22 | 2 | 0.8 | $815,000 | $815,000 | RFA · age 24 | |||
| D | 25 | 2 | 0.7 | $775,000 | $775,000 | RFA · age 27 | |||
| F | 24 | 1 | 0.7 | $775,000 | RFA · age 25 | ||||
| G | 31 | 1 | 0.7 | $775,000 | UFA · age 32 | ||||
| D | 29 | 0 | - | UFA · age 29 | |||||
| F | 29 | 0 | - | UFA · age 29 | |||||
| Total: 16 Contracts | — | 25.7 | — | 0.00% | (16) $14,385,849 | (6) $5,679,166 | (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. | |||||