NJD Finances

$104.00m / $76.90m

These numbers are re-calculated by the STHS on every sim update. For real-time cap figures (ex: after a roster change), refer to the Cap Detail tab.

Income
YTD Revenue	Home Games	Avg. per Game	Avg. Attendance
$10,686,533	4 played / 37 rem.	$2,671,633	82.68%

Expenses
YTD Expenses	Players Total Salaries	Players Total Cap	Special Salary Cap	Coaches Salaries
$8,061,756	$103,975,000	$103,975,000	—	$3,650,000
Salary Cap per Day	Salary Cap to Date	Players in Salary Cap	Players Out of Cap	Farm Team Salary
$562,027	$7,785,537	23	0	$1,137,085

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
171	$581,757	$99,480,447	$101,522,064

Team Total Estimate
Est. Season Expenses	Est. Season Salary Cap	Available Cap Space	Over Salary Floor
$109,436,418	$103,892,154	$107,846	$26,992,154
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$116,382,602	$40,387,456	$44,534,063	$4,146,607

Prudential Center
	Capacity	Ticket Price	Avg. Attendance	Attendance %
Level 1	6000	$170	4,701	78.3%
Level 2	5000	$120	4,827	96.5%
Level 3	4000	$95	3,214	80.3%
Level 4	3000	$70	2,279	76.0%
Luxury	3000	$250	2,343	78.1%
Total/Avg.	21,000	—	17,362	82.7%

Pro Players Salaries (21)

Player	Age	Yrs	Salary	Remaining
Matthew TkachukM. Tkachuk	29	2	$10,500,000	$9,705,405
Timo MeierT. Meier	30	1	$9,000,000	$8,318,919
Alex DeBrincatA. DeBrincat	29	3	$8,500,000	$7,856,757
Brock NelsonB. Nelson	35	2	$8,500,000	$7,856,757
Darren RaddyshD. Raddysh	30	5	$8,000,000	$7,394,595
Mattias EkholmM. Ekholm	36	2	$7,000,000	$6,470,270
Dan VladarD. Vladar	29	5	$7,000,000	$6,470,270
Pavel BuchnevichP. Buchnevich	31	1	$6,300,000	$5,823,243
William KarlssonW. Karlsson	33	2	$6,250,000	$5,777,027
Adam LarssonA. Larsson	34	2	$5,850,000	$5,407,297
Niko MikkolaN. Mikkola	30	4	$5,500,000	$5,083,784
Kirby DachK. Dach	25	1	$3,850,000	$3,558,649
Joel ArmiaJ. Armia	33	2	$3,650,000	$3,373,784
Sean KuralyS. Kuraly	33	1	$2,750,000	$2,541,892
Mark KastelicM. Kastelic	27	2	$1,500,000	$1,386,486
Jonas JohanssonJ. Johansson	31	2	$1,500,000	$1,386,486
Corey PerryC. Perry	41	1	$1,250,000	$1,155,405
Ryan SheaR. Shea	29	1	$1,250,000	$1,155,405
Mason LohreiM. Lohrei	25	1	$1,050,000	$970,541
Sam ColangeloS. Colangelo	25	1	$925,000	$864,486
Cole SchwindtC. Schwindt	25	1	$925,000	$855,000
21 Contracts	30.5	-	$101,050,000	$93,412,458
Coach: Rick Tocchet	62	2	$3,650,000	-

Farm Players Salaries (15)

Player	Age	Yrs	Salary	Remaining
Michael EyssimontM. Eyssimont	30	2	$150,000	$1,386,486
Jonny BrodzinskiJ. Brodzinski	33	1	$150,000	$1,386,486
Mads SogaardM. Sogaard	26	1	$95,000	$887,850
Topias VilenT. Vilen	23	1	$90,250	$843,458
Josh BloomJ. Bloom	23	1	$90,250	$843,458
Liam OhgrenL. Ohgren	22	2	$88,667	$828,660
Aatu JamsenA. Jamsen	24	2	$85,250	$796,729
Jakub DemekJ. Demek	23	1	$85,168	$795,965
Jan JenikJ. Jenik	26	1	$85,000	$794,393
Adam GinningA. Ginning	26	2	$85,000	$785,676
Hunter DrewH. Drew	28	1	$85,000	$794,393
Elias SalomonssonE. Salomonsson	22	2	$85,000	$794,393
Domenick FensoreD. Fensore	25	2	$85,000	$794,393
Alexander HoltzA. Holtz	24	2	$85,000	$794,393
Kasimir KaskisuoK. Kaskisuo	33	2	$85,000	$794,393
15 Contracts	25.9	-	$14,295,849	$13,321,126
Farm Coach: Tuomo Ruutu	43	3	$750,000	-

Projections & Commitments

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Matthew TkachukM. Tkachuk	F	29	2	10.1	$10,500,000	$10,500,000	UFA · 31y
Timo MeierT. Meier	F	30	1	8.7	$9,000,000	UFA · 31y
Alex DeBrincatA. DeBrincat	F	29	3	8.2	$8,500,000	$8,500,000	$8,500,000	UFA · 32y
Brock NelsonB. Nelson	F	35	2	8.2	$8,500,000	$8,500,000	UFA · 37y
Darren RaddyshD. Raddysh	D	30	5	7.7	$8,000,000	$8,000,000	$8,000,000	$8,000,000	$8,000,000
Mattias EkholmM. Ekholm	D	36	2	6.7	$7,000,000	$7,000,000	UFA · 38y
Dan VladarD. Vladar	G	29	5	6.7	$7,000,000	$7,000,000	$7,000,000	$7,000,000	$7,000,000
Pavel BuchnevichP. Buchnevich	F	31	1	6.1	$6,300,000	UFA · 32y
William KarlssonW. Karlsson	F	33	2	6.0	$6,250,000	$6,250,000	UFA · 35y
Adam LarssonA. Larsson	D	34	2	5.6	$5,850,000	$5,850,000	UFA · 36y
Niko MikkolaN. Mikkola	D	30	4	5.3	$5,500,000	$5,500,000	$5,500,000	$5,500,000	UFA · 34y
Kirby DachK. Dach	F	25	1	3.7	$3,850,000	RFA · 26y
Joel ArmiaJ. Armia	F	33	2	3.5	$3,650,000	$3,650,000	UFA · 35y
Sean KuralyS. Kuraly	F	33	1	2.6	$2,750,000	UFA · 34y
Mark KastelicM. Kastelic	F	27	2	1.4	$1,500,000	$1,500,000	UFA · 29y
Jonas JohanssonJ. Johansson	G	31	2	1.4	$1,500,000	$1,500,000	UFA · 33y
Corey PerryC. Perry	F	41	1	1.2	$1,250,000	UFA · 42y
Ryan SheaR. Shea	D	29	1	1.2	$1,250,000	UFA · 30y
Mason LohreiM. Lohrei	D	25	1	1.0	$1,050,000	RFA · 26y
Sam ColangeloS. Colangelo	F	25	1	0.9	$925,000	RFA · 26y
Cole SchwindtC. Schwindt	F	25	1	0.9	$925,000	RFA · 26y
Total: 21	—	30.5	—	96.3%	21 $101,050,000	12 $73,750,000	4 $29,000,000	3 $20,500,000	2 $15,000,000
Estimated Cap Space					$107,846
Est. Above $76.90m Floor					$26,992,154

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Michael EyssimontM. Eyssimont	F	30	2	1.4	$1,500,000	$1,500,000	UFA · 32y
Jonny BrodzinskiJ. Brodzinski	F	33	1	1.4	$1,500,000	UFA · 34y
Mads SogaardM. Sogaard	G	26	1	0.9	$950,000	RFA · 27y
Topias VilenT. Vilen	D	23	1	0.9	$902,500	RFA · 24y
Josh BloomJ. Bloom	F	23	1	0.9	$902,500	RFA · 24y
Liam OhgrenL. Ohgren	F	22	2	0.9	$886,666	$886,666	RFA · 24y
Aatu JamsenA. Jamsen	F	24	2	0.8	$852,500	$852,500	RFA · 26y
Jakub DemekJ. Demek	F	23	1	0.8	$851,683	RFA · 24y
Jan JenikJ. Jenik	F	26	1	0.8	$850,000	RFA · 27y
Adam GinningA. Ginning	D	26	2	0.8	$850,000	$850,000	RFA · 28y
Hunter DrewH. Drew	F	28	1	0.8	$850,000	UFA · 29y
Elias SalomonssonE. Salomonsson	D	22	2	0.8	$850,000	$850,000	RFA · 24y
Domenick FensoreD. Fensore	D	25	2	0.8	$850,000	$850,000	RFA · 27y
Alexander HoltzA. Holtz	F	24	2	0.8	$850,000	$850,000	RFA · 26y
Kasimir KaskisuoK. Kaskisuo	G	33	2	0.8	$850,000	$850,000	UFA · 35y
Total: 15	—	25.9	—	3.7%	15 $14,295,849	8 $7,489,166	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.

Salary Retentions (0)

View all →

Type	Player	Retained Cap Hit	Retained %	Trade Partner	Date
No active salary retentions for 2026-27.