Arena Capacity - Ticket Price Attendance - % |
Arena Name | SAP Center |
Level 1: | 6000 - $120 - 5,587 - 93.11% |
Level 2: | 5000 - $100 - 4,334 - 86.69% |
Level 3: | 2000 - $80 - 1,833 - 91.66% |
Level 4: | 4000 - $60 - 3,738 - 93.45% |
Luxury : | 1000 - $250 - 894 - 89.40% |
Total Capacity : | 18000 |
Team Popularity : | 98.00% |
Farm |
Farm Level 1: | 2000 - $35 - 1,964 - 98.20% |
Farm Level 2: | 1000 - $15 - 957 - 95.68% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 37 |
Average Attendance - % | 16,386 - 91.03% |
Average Income per Game | $2,530,385 |
Year to Date Revenue | $10,121,539 |
Farm |
Home Games Left | 34 |
Average Attendance - % | 2,921 - 97.36% |
Average Income per Game | $123,806 |
Year to Date Revenue | $495,224 |
Expense |
Pro Players Total Salaries | $72,224,583 |
Farm Players Total Salaries | $2,555,395 |
Coaches Total Salaries | $1,500,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $5,250,000 |
Pro Year To Date Expenses | $6,278,237 |
Farm Year To Date Expenses | $273,377 |
Pro Salary Cap To Date | $5,611,570 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $93,624,236 |
Farm Estimated Season Revenue | $4,209,404 |
Pro Remaining Season Days | 181 |
Pro Expenses Per Days | $369,821 |
Pro Estimated Expenses | $66,937,601 |
Farm Remaining Season Days | 173 |
Farm Expenses Per Days | $16,081 |
Farm Estimated Expenses | $2,782,013 |
Estimated Season Expenses | $69,719,614 |
Season Salary Cap | $71,724,582 |
Estimate Under Maximum Salary Cap of $83,500,000 | $11,775,418 |
Estimate Over Minimum Salary Cap of $61,700,000 | $10,024,582 |
Current Bank Account | $53,323,955 |
Projected Bank Account | $81,437,981 |
|
Pro Players Salaries |
Mikhail Sergachev (1 Way Contract) |
$8,500,000 (8) |
Logan Couture (1 Way Contract) |
$8,000,000 (4) |
Marc-Edouard Vlasic (1 Way Contract) |
$7,000,000 (3) |
Rasmus Dahlin (1 Way Contract) |
$6,000,000 (1) |
Kevin Labanc (1 Way Contract) |
$4,725,000 (1) |
-1 Way Contract Salary Cap : | $3,575,000 |
Mike Hoffman (1 Way Contract) |
$4,500,000 (1) |
-1 Way Contract Salary Cap : | $3,350,000 |
Spencer Knight (1 Way Contract) |
$4,500,000 (3) |
Luke Kunin (1 Way Contract) |
$2,750,000 (1) |
Oskar Lindblom (1 Way Contract) |
$2,500,000 (1) |
-1 Way Contract Salary Cap : | $1,350,000 |
Cody Glass (1 Way Contract) |
$2,500,000 (2) |
Radim Simek (1 Way Contract) |
$2,250,000 (1) |
-1 Way Contract Salary Cap : | $1,100,000 |
Kaapo Kakko (1 Way Contract) |
$2,100,000 (1) |
Ethan Bear (1 Way Contract) |
$2,062,500 (2) |
-1 Way Contract Salary Cap : | $912,500 |
Klim Kostin (1 Way Contract) |
$2,000,000 (2) |
Georgii Merkulov |
$975,000 (2) |
Ty Emberson |
$950,000 (1) |
Nikita Nesterenko |
$925,000 (1) |
Nikolai Kovalenko |
$896,250 (2) |
Arthur Kaliyev |
$894,167 (1) |
Max Sasson (1 Way Contract) |
$870,000 (2) |
Emil Lilleberg (1 Way Contract) |
$870,000 (2) |
Ville Heinola |
$863,333 (1) |
Pavol Regenda |
$855,000 (1) |
Maxence Guenette |
$813,333 (1) |
Givani Smith (1 Way Contract) |
$800,000 (2) |
Michael Eyssimont (1 Way Contract) |
$800,000 (2) |
Jesse Ylonen |
$775,000 (1) |
Tobias Bjornfot (1 Way Contract) |
$775,000 (2) |
Olivier Rodrigue |
$775,000 (1) |
Total Pro Players | 29 |
Salary Commitment |
Year 2024 : $72,224,583 |
Year 2025 : $40,548,750 |
Year 2026 : $28,000,000 |
Year 2027 : $16,500,000 |
Salary Average Commitment |
Year 2024 : $72,224,583 |
Year 2025 : $40,548,750 |
Year 2026 : $28,000,000 |
Year 2027 : $16,500,000 |
Salary Cap with 1 Way Contract |
Year 2024 : $66,474,583 |
Year 2025 : $39,398,750 |
Year 2026 : $28,000,000 |
Year 2027 : $16,500,000 |
|
Farm Players Salaries |
Collin Graf |
$117,708 (3) |
Nathan Gaucher |
$110,833 (3) |
Nikita Novikov |
$108,438 (3) |
Valtteri Pulli |
$95,000 (2) |
Georgi Romanov |
$91,000 (2) |
Shakir Mukhamadullin |
$89,417 (2) |
Ethan Cardwell |
$86,750 (3) |
Magnus Chrona |
$86,750 (2) |
William Eklund |
$86,333 (3) |
Artem Guryev |
$86,000 (3) |
Brandon Coe |
$85,083 (1) |
Gannon Laroque |
$83,667 (3) |
Riley Kidney |
$83,667 (3) |
Mitchell Russell |
$83,667 (2) |
Ozzy Wiesblatt |
$83,583 (2) |
Nick Cicek |
$83,500 (1) |
Danil Gushchin |
$82,833 (2) |
Tristen Robins |
$79,750 (2) |
Nikita Okhotiuk |
$78,917 (1) |
Luke Cavallin |
$77,500 (1) |
Jacob MacDonald |
$77,500 (1) |
Adam Scheel |
$77,500 (1) |
Sahil Panwar |
$77,500 (1) |
Owen Pederson |
$77,500 (1) |
Eetu Makiniemi |
$77,500 (1) |
Riley Fiddler-Schultz |
$77,500 (1) |
Chas Sharpe |
$77,500 (1) |
Milo Roelens |
$77,500 (1) |
Adam Mechura |
$77,500 (1) |
Jackson Berezowski |
$77,500 (1) |
Total Farm Players | 30 |
Salary Commitment |
Year 2024 : $2,555,395 |
Year 2025 : $1,455,395 |
Year 2026 : $763,395 |
Year 2027 : $0 |
Salary Average Commitment |
Year 2024 : $2,555,395 |
Year 2025 : $1,455,395 |
Year 2026 : $763,395 |
Year 2027 : $0 |
|