Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Madison Square Garden |
| Level 1: | 5950 - $125 - 3,867 - 64,99% |
| Level 2: | 4950 - $75 - 3,218 - 65,01% |
| Level 3: | 3950 - $50 - 2,568 - 65,01% |
| Level 4: | 2950 - $45 - 1,917 - 64,98% |
| Luxury : | 1200 - $250 - 780 - 65,00% |
| Total Capacity : | 19000 |
| Team Popularity : | 50,00% |
| Farm |
| Farm Level 1: | 3000 - $25 - 2,996 - 99,86% |
| Farm Level 2: | 2000 - $15 - 1,998 - 99,88% |
| Farm Total Capacity : | 5000 |
| Team Popularity : | 100,00% |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 12,350 - 65,00% |
| Average Income per Game | $1,077,670 |
| Year to Date Revenue | $44,184,470 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 4,993 - 99,87% |
| Average Income per Game | $99,614 |
| Year to Date Revenue | $4,084,188 |
Expense |
| Pro Players Total Salaries | $73,731,160 |
| Farm Players Total Salaries | $2,602,000 |
| Coaches Total Salaries | $3,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $4,403,167 |
| Pro Year To Date Expenses | $76,693,845 |
| Farm Year To Date Expenses | $3,637,890 |
| Pro Salary Cap To Date | $74,255,547 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $386,383 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $18,378 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Season Salary Cap | $74,334,327 |
| Estimate Under Maximum Salary Cap of $88,000,000 | $13,665,673 |
| Estimate Over Minimum Salary Cap of $0 | $74,334,327 |
| Current Bank Account | ($25,814,617) |
| Projected Bank Account | ($25,814,617) |
|
Pro Players Salaries |
| Ryan Suter (1 Way Contract) |
$7,538,461 (1) |
| -Salary Average : |
$7,538,461 |
| Colin White (1 Way Contract) |
$4,750,000 (1) |
| -1 Way Contract Salary Cap : | $4,750,000 |
| -Salary Average : |
$4,750,000 |
| Jesperi Kotkaniemi (1 Way Contract) |
$4,377,000 (4) |
| -Salary Average : |
$750,000 |
| Pierre-Olivier Joseph (1 Way Contract) |
$4,090,000 (4) |
| -Salary Average : |
$883,900 |
| Mason Appleton (Out of Payroll) |
$3,800,000 (3) |
| -Salary Average : |
$3,800,000 |
| Colin Miller (1 Way Contract) |
$3,750,000 (3) |
| -Salary Average : |
$3,750,000 |
| Tomas Tatar (1 Way Contract) |
$3,600,000 (3) |
| -Salary Average : |
$3,600,000 |
| Zach Aston-Reese (1 Way Contract) |
$3,286,000 (2) |
| -1 Way Contract Salary Cap : | $3,286,000 |
| -Salary Average : |
$3,286,000 |
| Carson Soucy (1 Way Contract) |
$3,255,000 (4) |
| -Salary Average : |
$3,255,000 |
| Mike Reilly (1 Way Contract) |
$3,100,000 (2) |
| -Salary Average : |
$3,100,000 |
| Filip Zadina (1 Way Contract) |
$3,071,000 (4) |
| -1 Way Contract Salary Cap : | $3,071,000 |
| -Salary Average : |
$1,492,000 |
| Luke Schenn (1 Way Contract) |
$3,000,000 (3) |
| -Salary Average : |
$3,000,000 |
| William Carrier (1 Way Contract) |
$2,850,000 (3) |
| -Salary Average : |
$2,850,000 |
| Corey Perry (1 Way Contract) |
$2,500,000 (1) |
| -Salary Average : |
$2,500,000 |
| Vitek Vanecek (1 Way Contract) |
$2,444,000 (2) |
| -Salary Average : |
$750,000 |
| Kiefer Sherwood (1 Way Contract) |
$2,350,000 (3) |
| -Salary Average : |
$2,350,000 |
| Drew O'Connor (1 Way Contract) |
$2,076,000 (2) |
| -Salary Average : |
$2,076,000 |
| Calvin Pickard (1 Way Contract) |
$1,750,000 (2) |
| -Salary Average : |
$1,750,000 |
| Trevor Lewis (1 Way Contract) |
$1,750,000 (1) |
| -Salary Average : |
$1,750,000 |
| Jakub Zboril (1 Way Contract) |
$1,600,000 (1) |
| -Salary Average : |
$1,600,000 |
| Carl Grundstrom (1 Way Contract) |
$1,550,000 (1) |
| -Salary Average : |
$1,550,000 |
| Jonny Brodzinski (1 Way Contract) |
$1,500,000 (2) |
| -Salary Average : |
$1,500,000 |
| Riley Stillman (1 Way Contract) |
$1,500,000 (1) |
| -1 Way Contract Salary Cap : | $1,500,000 |
| -Salary Average : |
$750,000 |
| Michael Amadio (1 Way Contract) |
$1,356,000 (1) |
| -Salary Average : |
$821,800 |
| Matt Nieto |
$999,999 (2) |
| -Salary Average : |
$999,999 |
| Zack MacEwen |
$962,700 (1) |
| -Salary Average : |
$962,700 |
| Philip Broberg |
$925,000 (1) |
| -Salary Average : |
$0 |
| Total Pro Players | 27 |
| Salary Commitment |
| Year 2024 : $73,731,160 |
| Year 2025 : $49,298,999 |
| Year 2026 : $34,143,000 |
| Year 2027 : $14,793,000 |
| Salary Average Commitment |
| Year 2024 : $61,415,860 |
| Year 2025 : $39,192,899 |
| Year 2026 : $25,730,900 |
| Year 2027 : $6,380,900 |
| Salary Cap with 1 Way Contract |
| Year 2024 : $73,731,160 |
| Year 2025 : $49,298,999 |
| Year 2026 : $34,143,000 |
| Year 2027 : $14,793,000 |
|
Farm Players Salaries |
| Dustin Tokarski |
$100,000 (1) |
| Salary Average : |
$100,000 |
| Ivan Ivan |
$100,000 (3) |
| Salary Average : |
$100,000 |
| Anders Bjork |
$95,000 (1) |
| Salary Average : |
$95,000 |
| Cameron Butler |
$95,000 (3) |
| Salary Average : |
$95,000 |
| Sebastian Cossa |
$92,500 (2) |
| Salary Average : |
$92,500 |
| Fabian Lysell |
$92,500 (2) |
| Salary Average : |
$75,000 |
| Isak Rosen |
$92,500 (2) |
| Salary Average : |
$75,000 |
| Jiri Kulich |
$92,500 (2) |
| Salary Average : |
$75,000 |
| Josh Maniscalco |
$92,500 (2) |
| Salary Average : |
$75,000 |
| Lukas Cormier |
$92,500 (2) |
| Salary Average : |
$75,000 |
| Dmitry Kuzmin |
$92,500 (3) |
| Salary Average : |
$0 |
| Francesco Pinelli |
$92,500 (3) |
| Salary Average : |
$0 |
| Raivis Ansons |
$92,500 (2) |
| Salary Average : |
$75,000 |
| Xavier Bourgault |
$92,500 (2) |
| Salary Average : |
$75,000 |
| Judd Caulfield |
$92,500 (3) |
| Salary Average : |
$0 |
| Maxim Cajkovic |
$92,500 (3) |
| Salary Average : |
$0 |
| Vladislav Firstov |
$92,500 (3) |
| Salary Average : |
$0 |
| Zack Bolduc |
$92,500 (3) |
| Salary Average : |
$0 |
| Lukas Reichel |
$92,500 (1) |
| Salary Average : |
$0 |
| Valtteri Puustinen |
$92,500 (1) |
| Salary Average : |
$0 |
| Adam Fantilli |
$92,500 (3) |
| Salary Average : |
$0 |
| Chase Wouters |
$86,000 (1) |
| Salary Average : |
$86,000 |
| Montana Onyebuchi |
$86,000 (1) |
| Salary Average : |
$86,000 |
| Xavier Parent |
$80,000 (3) |
| Salary Average : |
$80,000 |
| Tyson Kozak |
$77,500 (2) |
| Salary Average : |
$75,000 |
| Luke Krys |
$77,500 (1) |
| Salary Average : |
$77,500 |
| Mark Pysyk |
$77,500 (1) |
| Salary Average : |
$77,500 |
| Navrin Mutter |
$77,500 (1) |
| Salary Average : |
$75,000 |
| Rocco Grimaldi |
$77,500 (1) |
| Salary Average : |
$75,000 |
| Total Farm Players | 29 |
| Salary Commitment |
| Year 2024 : $2,602,000 |
| Year 2025 : $1,740,000 |
| Year 2026 : $922,500 |
| Year 2027 : $0 |
| Salary Average Commitment |
| Year 2024 : $1,639,500 |
| Year 2025 : $967,500 |
| Year 2026 : $275,000 |
| Year 2027 : $0 |
|