NYI 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
$7,785,514	3 played / 38 rem.	$2,595,171	62.39%

Expenses
YTD Expenses	Players Total Salaries	Players Total Cap	Special Salary Cap	Coaches Salaries
$6,478,374	$79,857,084	$79,857,084	$6,375,000	$5,750,000
Salary Cap per Day	Salary Cap to Date	Players in Salary Cap	Players Out of Cap	Farm Team Salary
$431,660	$6,043,240	21	0	$693,500

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
171	$462,741	$79,128,711	$101,211,682

Team Total Estimate
Est. Season Expenses	Est. Season Salary Cap	Available Cap Space	Over Salary Floor
$87,000,653	$86,232,100	$17,767,900	$9,332,100
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$110,555,196	$70,006,394	$92,230,965	$22,224,571

Barclays Center
	Capacity	Ticket Price	Avg. Attendance	Attendance %
Level 1	6000	$211	3,790	63.2%
Level 2	5000	$155	3,228	64.6%
Level 3	4000	$125	2,234	55.9%
Level 4	3000	$100	1,654	55.1%
Luxury	3000	$280	2,195	73.2%
Total/Avg.	21,000	—	13,101	62.4%

Pro Players Salaries (21)

Player	Age	Yrs	Salary	Remaining
Cale MakarC. Makar	28	4	$12,000,000	$11,091,892
Matt DucheneM. Duchene	35	1	$12,000,000	$11,091,892
Mathew BarzalM. Barzal	29	3	$9,200,000	$8,503,784
Mason MarchmentM. Marchment	31	4	$7,000,000	$6,470,270
Barrett HaytonB. Hayton	26	2	$5,000,000	$4,621,622
Samuel MontembeaultS. Montembeault	30	5	$4,500,000	$4,159,459
Yegor SharangovichY. Sharangovich	28	5	$4,450,000	$4,113,243
Jake NeighboursJ. Neighbours	24	2	$3,800,000	$3,512,432
Alexander RomanovA. Romanov	26	1	$3,000,000	$2,772,973
Stefan NoesenS. Noesen	33	2	$2,750,000	$2,541,892
Anthony StolarzA. Stolarz	32	1	$2,750,000	$2,541,892
Martin FehervaryM. Fehervary	27	1	$2,700,000	$2,495,676
Luke HughesL. Hughes	23	1	$1,850,000	$1,710,000
Anthony DuclairA. Duclair	31	2	$1,850,000	$1,710,000
Jesper BoqvistJ. Boqvist	28	3	$1,650,000	$1,525,135
Igor ChernyshovI. Chernyshov	21	3	$945,417	$873,872
Dalibor DvorskyD. Dvorsky	21	3	$909,167	$840,365
Logan MaillouxL. Mailloux	23	1	$902,500	$834,203
Nico DawsN. Daws	26	1	$900,000	$831,892
Hudson ElynuikH. Elynuik	29	1	$850,000	$785,676
Scott HarringtonS. Harrington	33	1	$850,000	$785,676
21 Contracts	27.8	-	$79,857,084	$73,813,846
Coach: Peter DeBoer	58	2	$5,750,000	-

Farm Players Salaries (8)

Player	Age	Yrs	Salary	Remaining
Eriks MateikoE. Mateiko	21	3	$93,250	$871,495
Tuomas UronenT. Uronen	21	3	$90,250	$843,458
Connor MackeyC. Mackey	30	1	$85,000	$794,393
Colton WhiteC. White	29	1	$85,000	$794,393
Rory KerinsR. Kerins	24	2	$85,000	$794,393
Jake SchmaltzJ. Schmaltz	25	3	$85,000	$794,393
Will CranleyW. Cranley	24	2	$85,000	$794,393
Brandon HalversonB. Halverson	30	2	$85,000	$794,393
8 Contracts	25.5	-	$6,935,000	$6,481,311
Farm Coach: Jay Woodcroft	49	2	$700,000	-

Projections & Commitments

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Cale MakarC. Makar	D	28	4	11.5	$12,000,000	$12,000,000	$12,000,000	$12,000,000	UFA · 32y
Matt DucheneM. Duchene	F	35	1	11.5	$12,000,000	UFA · 36y
Mathew BarzalM. Barzal	F	29	3	8.8	$9,200,000	$9,200,000	$9,200,000	UFA · 32y
Mason MarchmentM. Marchment	F	31	4	6.7	$7,000,000	$7,000,000	$7,000,000	$7,000,000	UFA · 35y
Barrett HaytonB. Hayton	F	26	2	4.8	$5,000,000	$5,000,000	RFA · 28y
Samuel MontembeaultS. Montembeault	G	30	5	4.3	$4,500,000	$4,500,000	$4,500,000	$4,500,000	$4,500,000
Yegor SharangovichY. Sharangovich	F	28	5	4.3	$4,450,000	$4,450,000	$4,450,000	$4,450,000	$4,450,000
Jake NeighboursJ. Neighbours	F	24	2	3.7	$3,800,000	$3,800,000	RFA · 26y
Alexander RomanovA. Romanov	D	26	1	2.9	$3,000,000	RFA · 27y
Stefan NoesenS. Noesen	F	33	2	2.6	$2,750,000	$2,750,000	UFA · 35y
Anthony StolarzA. Stolarz	G	32	1	2.6	$2,750,000	UFA · 33y
Martin FehervaryM. Fehervary	D	27	1	2.6	$2,700,000	RFA · 28y
Luke HughesL. Hughes	D	23	1	1.8	$1,850,000	RFA · 24y
Anthony DuclairA. Duclair	F	31	2	1.8	$1,850,000	$1,850,000	UFA · 33y
Jesper BoqvistJ. Boqvist	F	28	3	1.6	$1,650,000	$1,650,000	$1,650,000	UFA · 31y
Igor ChernyshovI. Chernyshov	F	21	3	0.9	$945,417	$945,417	$945,417	RFA · 24y
Dalibor DvorskyD. Dvorsky	F	21	3	0.9	$909,167	$909,167	$909,167	RFA · 24y
Logan MaillouxL. Mailloux	D	23	1	0.9	$902,500	RFA · 24y
Nico DawsN. Daws	G	26	1	0.9	$900,000	RFA · 27y
Hudson ElynuikH. Elynuik	F	29	1	0.8	$850,000	UFA · 30y
Scott HarringtonS. Harrington	D	33	1	0.8	$850,000	UFA · 34y
Total: 21	—	27.8	—	76.8%	21 $79,857,084	12 $54,054,584	8 $40,654,584	4 $27,950,000	2 $8,950,000
Special Salary Cap Value				6.13%	$6,375,000
Estimated Cap Space					$17,767,900
Est. Above $76.90m Floor					$9,332,100

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Eriks MateikoE. Mateiko	F	21	3	0.9	$932,500	$932,500	$932,500	RFA · 24y
Tuomas UronenT. Uronen	D	21	3	0.9	$902,500	$902,500	$902,500	RFA · 24y
Connor MackeyC. Mackey	D	30	1	0.8	$850,000	UFA · 31y
Colton WhiteC. White	D	29	1	0.8	$850,000	UFA · 30y
Rory KerinsR. Kerins	F	24	2	0.8	$850,000	$850,000	RFA · 26y
Jake SchmaltzJ. Schmaltz	F	25	3	0.8	$850,000	$850,000	$850,000	RFA · 28y
Will CranleyW. Cranley	G	24	2	0.8	$850,000	$850,000	RFA · 26y
Brandon HalversonB. Halverson	G	30	2	0.8	$850,000	$850,000	UFA · 32y
Total: 8	—	25.5	—	0.0%	8 $6,935,000	6 $5,235,000	3 $2,685,000	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 (2)

View all →

Type	Player	Retained Cap Hit	Retained %	Trade Partner	Date
Retention	Kyle Palmieri	+$2,375,000	50%	UTA	Jul 15, 2026
Retention	Patrik Laine	+$4,000,000	50%	SJS	Aug 21, 2026
Net Retained Cap		+$6,375,000