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 |
| — | $69,675,000 | $69,675,000 | — | $2,500,000 |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Players Out of Cap | Farm Team Salary |
| $0 | — | 14 | 0 | $1,056,000 |
| 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 | $34,325,000 | -$7,225,000 |
| 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 (21)
| 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 | 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 | |
| 31 | 1 | $3,300,000 | |
| 25 | 2 | $975,000 | |
| 30 | 1 | $800,000 | |
| 34 | 0 | $3,000,000 | |
| 30 | 0 | $3,500,000 | |
| 29 | 0 | $4,575,000 | |
| 34 | 0 | $3,100,000 | |
| 29 | 0 | $3,837,500 | |
| 29 | 0 | $975,000 | |
| 32 | 0 | $3,000,000 | |
| 21 Contracts | 31 | - | $69,675,000 |
Farm Players Salaries (24)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 22 | 2 | $95,000 | |
| 24 | 2 | $95,000 | |
| 22 | 2 | $95,000 | |
| 22 | 2 | $88,667 | |
| 23 | 2 | $86,750 | |
| 23 | 2 | $86,667 | |
| 23 | 1 | $86,000 | |
| 24 | 1 | $85,750 | |
| 22 | 2 | $85,333 | |
| 29 | 1 | $80,000 | |
| 25 | 1 | $80,000 | |
| 34 | 0 | $0 | |
| 36 | 0 | $0 | |
| 31 | 0 | $0 | |
| 31 | 0 | $0 | |
| 29 | 0 | $0 | |
| 23 | 0 | $0 | |
| 27 | 0 | $0 | |
| 27 | 0 | $0 | |
| 34 | 0 | $0 | |
| 24 | 0 | $0 | |
| 29 | 0 | $0 | |
| 37 | 0 | $0 | |
| 30 | 0 | $0 | |
| 24 Contracts | 27.1 | - | $9,641,666 |
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 | ||||
| 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 | ||||
| D | 31 | 1 | 3.2 | $3,300,000 | UFA · age 32 | ||||
| F | 25 | 2 | 0.9 | $975,000 | $975,000 | RFA · age 27 | |||
| F | 30 | 1 | 0.8 | $800,000 | UFA · age 31 | ||||
| G | 34 | 0 | - | UFA · age 34 | |||||
| F | 30 | 0 | - | UFA · age 30 | |||||
| D | 29 | 0 | - | UFA · age 29 | |||||
| D | 34 | 0 | - | UFA · age 34 | |||||
| F | 29 | 0 | - | UFA · age 29 | |||||
| D | 29 | 0 | - | UFA · age 29 | |||||
| F | 32 | 0 | - | UFA · age 32 | |||||
| Total: 14 Contracts | — | 31 | — | 67.00% | (14) $69,675,000 | (5) $25,275,000 | (2) $11,800,000 | (0) $0 | (0) $0 |
| Special Salary Cap Value | — | — | — | — | — | — | |||
| Estimated Cap Space | $34,325,000 | — | — | — | — | ||||
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| 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 | 22 | 2 | 0.9 | $886,667 | $886,667 | RFA · age 24 | |||
| F | 23 | 2 | 0.8 | $867,500 | $867,500 | RFA · age 25 | |||
| 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 | ||||
| F | 34 | 0 | - | UFA · age 34 | |||||
| D | 36 | 0 | - | UFA · age 36 | |||||
| D | 31 | 0 | - | UFA · age 31 | |||||
| F | 31 | 0 | - | UFA · age 31 | |||||
| D | 29 | 0 | - | UFA · age 29 | |||||
| D | 23 | 0 | - | RFA · age 23 | |||||
| F | 27 | 0 | - | RFA · age 27 | |||||
| F | 27 | 0 | - | RFA · age 27 | |||||
| D | 34 | 0 | - | UFA · age 34 | |||||
| F | 24 | 0 | - | RFA · age 24 | |||||
| G | 29 | 0 | - | UFA · age 29 | |||||
| G | 37 | 0 | - | UFA · age 37 | |||||
| G | 30 | 0 | - | UFA · age 30 | |||||
| Total: 11 Contracts | — | 27.1 | — | 0.00% | (11) $9,641,666 | (7) $6,324,166 | (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. | |||||