Finances Summary
$95,500,000
|
$70,600,000
| Income | |||||
|---|---|---|---|---|---|
| YTD Revenue | Home Games | Avg. Income per Game | Avg. Attendance | ||
| $86,023,702 | 41 played / 0 rem. | $2,098,139 | 59.17% | ||
| Expenses | ||||
|---|---|---|---|---|
| YTD Expenses | Players Total Salaries | Players Total Avg. Salaries | Coaches Salaries | |
| $95,700,222 | $93,162,500 | $93,162,500 | $2,500,000 | |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Farm Team Salary | |
| $485,221 | $93,200,190 | 21 | $2,231,416 | |
| Estimate | |||
|---|---|---|---|
| Est. Season Revenue | Remaining Season Days | Expenses Per Day | Est. Season Expenses |
| $0 | 0 | $498,242 | $0 |
| Team Total Estimate | |||
|---|---|---|---|
| Est. Season Salary Cap | Est. Expenses Remaining | Available Cap Room | Over Salary Floor |
| $93,200,190 | $0 | $2,299,810 | $22,600,190 |
| Current Bank Account | Proj. Bank Account | Balance | Max. Salary Cap |
| $1,113,511 | $1,113,511 | ($0) | $95,500,000 |
| Madison Square Gardens | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $220 | 3,723 | 62.0% | |
| Level 2 | 5000 | $165 | 3,024 | 60.5% | |
| Level 3 | 4000 | $135 | 2,284 | 57.1% | |
| Level 4 | 3000 | $110 | 1,535 | 51.2% | |
| Luxury | 1000 | $300 | 677 | 67.7% | |
| Total/Avg. | 19,000 | - | 11,243 | 59.2% | |
Contracts
Pro Players Salaries (21)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| Brent BurnsB. Burns | 40 | 1 | $10,000,000 |
| Alex KillornA. Killorn | 36 | 1 | $7,500,000 |
| Oliver Ekman-LarssonO. Ekman-Larsson | 34 | 2 | $7,500,000 |
| Troy TerryT. Terry | 28 | 4 | $7,000,000 |
| Jacob MarkstromJ. Markstrom | 35 | 2 | $6,500,000 |
| Michael BuntingM. Bunting | 30 | 2 | $5,200,000 |
| Cody CeciC. Ceci | 32 | 3 | $5,000,000 |
| Artturi LehkonenA. Lehkonen | 30 | 4 | $4,800,000 |
| John MarinoJ. Marino | 28 | 1 | $4,575,000 |
| Logan CooleyL. Cooley | 21 | 2 | $4,450,000 |
| Adam FantilliA. Fantilli | 21 | 2 | $4,150,000 |
| Max DomiM. Domi | 30 | 2 | $4,000,000 |
| Jack RoslovicJ. Roslovic | 28 | 1 | $3,837,500 |
| Robby FabbriR. Fabbri | 29 | 1 | $3,500,000 |
| Connor CliftonC. Clifton | 30 | 2 | $3,300,000 |
| Justin HollJ. Holl | 33 | 1 | $3,100,000 |
| Scott LaughtonS. Laughton | 31 | 1 | $3,000,000 |
| Anton ForsbergA. Forsberg | 33 | 1 | $3,000,000 |
| Caleb JonesC. Jones | 28 | 1 | $975,000 |
| Jakob PelletierJ. Pelletier | 24 | 1 | $975,000 |
| Michael AmadioM. Amadio | 29 | 2 | $800,000 |
| 21 Contracts | 30 | - | $93,162,500 |
Farm Players Salaries (25)
Projections & Commitments
| Player | Age | Years | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
|---|---|---|---|---|---|---|---|
| Brent BurnsB. Burns | 40 | 1 | $10,000,000 | UFA | |||
| Alex KillornA. Killorn | 36 | 1 | $7,500,000 | UFA | |||
| Oliver Ekman-LarssonO. Ekman-Larsson | 34 | 2 | $7,500,000 | $7,500,000 | UFA | ||
| Troy TerryT. Terry | 28 | 4 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA |
| Jacob MarkstromJ. Markstrom | 35 | 2 | $6,500,000 | $6,500,000 | UFA | ||
| Michael BuntingM. Bunting | 30 | 2 | $5,200,000 | $5,200,000 | UFA | ||
| Cody CeciC. Ceci | 32 | 3 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | |
| Artturi LehkonenA. Lehkonen | 30 | 4 | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 | UFA |
| John MarinoJ. Marino | 28 | 1 | $4,575,000 | UFA | |||
| Logan CooleyL. Cooley | 21 | 2 | $4,450,000 | $4,450,000 | RFA | ||
| Adam FantilliA. Fantilli | 21 | 2 | $4,150,000 | $4,150,000 | RFA | ||
| Max DomiM. Domi | 30 | 2 | $4,000,000 | $4,000,000 | UFA | ||
| Jack RoslovicJ. Roslovic | 28 | 1 | $3,837,500 | UFA | |||
| Robby FabbriR. Fabbri | 29 | 1 | $3,500,000 | UFA | |||
| Connor CliftonC. Clifton | 30 | 2 | $3,300,000 | $3,300,000 | UFA | ||
| Justin HollJ. Holl | 33 | 1 | $3,100,000 | UFA | |||
| Scott LaughtonS. Laughton | 31 | 1 | $3,000,000 | UFA | |||
| Anton ForsbergA. Forsberg | 33 | 1 | $3,000,000 | UFA | |||
| Caleb JonesC. Jones | 28 | 1 | $975,000 | UFA | |||
| Jakob PelletierJ. Pelletier | 24 | 1 | $975,000 | RFA | |||
| Michael AmadioM. Amadio | 29 | 2 | $800,000 | $800,000 | UFA | ||
| 21 Contracts | 30 | - | (21) $93,162,500 | (11) $52,700,000 | (3) $16,800,000 | (2) $11,800,000 | (0) $0 |
| Player | Age | Years | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
|---|---|---|---|---|---|---|---|
| Seamus CaseyS. Casey | 21 | 3 | $950,000 | $950,000 | $950,000 | RFA | |
| Stephen HallidayS. Halliday | 23 | 3 | $950,000 | $950,000 | $950,000 | RFA | |
| Gavin BrindleyG. Brindley | 21 | 3 | $950,000 | $950,000 | $950,000 | RFA | |
| Dustin TokarskiD. Tokarski | 36 | 1 | $950,000 | UFA | |||
| Vinni LettieriV. Lettieri | 30 | 1 | $925,000 | UFA | |||
| David JiricekD. Jiricek | 22 | 1 | $918,333 | RFA | |||
| Filip MesarF. Mesar | 21 | 3 | $886,667 | $886,667 | $886,667 | RFA | |
| Jaroslav ChmelarJ. Chmelar | 22 | 3 | $867,500 | $867,500 | $867,500 | RFA | |
| Danny ZhilkinD. Zhilkin | 22 | 3 | $866,666 | $866,666 | $866,666 | RFA | |
| Luca Del Bel BelluzL. Del Bel Belluz | 22 | 2 | $860,000 | $860,000 | RFA | ||
| Gavin WhiteG. White | 23 | 2 | $857,500 | $857,500 | RFA | ||
| Owen BeckO. Beck | 21 | 3 | $853,333 | $853,333 | $853,333 | RFA | |
| Dillon HeatheringtonD. Heatherington | 30 | 1 | $850,000 | UFA | |||
| Ben JonesB. Jones | 26 | 1 | $850,000 | RFA | |||
| Jesse YlonenJ. Ylonen | 26 | 1 | $850,000 | RFA | |||
| Jarred TinordiJ. Tinordi | 33 | 1 | $850,000 | UFA | |||
| Felix SandstromF. Sandstrom | 28 | 1 | $850,000 | UFA | |||
| Ozzy WiesblattO. Wiesblatt | 23 | 1 | $835,833 | RFA | |||
| Tanner LaczynskiT. Laczynski | 28 | 2 | $800,000 | $800,000 | UFA | ||
| Henrik RybinskiH. Rybinski | 24 | 2 | $800,000 | $800,000 | RFA | ||
| Kyle RauK. Rau | 33 | 1 | $775,000 | UFA | |||
| Aaron NessA. Ness | 35 | 1 | $775,000 | UFA | |||
| Mike VecchioneM. Vecchione | 32 | 1 | $775,000 | UFA | |||
| Kyle CapobiancoK. Capobianco | 28 | 1 | $775,000 | UFA | |||
| Garrett MetcalfG. Metcalf | 29 | 1 | $775,000 | UFA | |||
| 25 Contracts | 26.4 | - | (25) $21,395,832 | (11) $9,641,666 | (7) $6,324,166 | (0) $0 | (0) $0 |