Arena Capacity - Ticket Price Attendance - % |
Arena Name | SAP Center |
Level 1: | 6000 - $100 - 5,732 - 95.53% |
Level 2: | 5000 - $60 - 4,722 - 94.44% |
Level 3: | 2000 - $35 - 1,902 - 95.11% |
Level 4: | 4000 - $20 - 3,898 - 97.45% |
Luxury : | 1000 - $200 - 951 - 95.07% |
Total Capacity : | 18000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 17,205 - 95.58% |
Average Income per Game | $1,191,172 |
Year to Date Revenue | $48,838,055 |
Expense |
Pro Players Total Salaries | $77,462,500 |
Farm Players Total Salaries | $2,304,500 |
Coaches Total Salaries | $0 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $80,298,211 |
Farm Year To Date Expenses | $2,304,807 |
Pro Salary Cap To Date | $80,298,211 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $0 |
Pro Remaining Season Days | 1 |
Pro Expenses Per Days | $403,451 |
Pro Estimated Expenses | $403,451 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $12,457 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $403,451 |
Season Salary Cap | $77,462,500 |
Estimate Under Maximum Salary Cap of $86,625,000 | $9,162,500 |
Estimate Over Minimum Salary Cap of $61,000,000 | $16,462,500 |
Current Bank Account | $15,307,747 |
Projected Bank Account | $14,904,296 |
|
Pro Players Salaries |
SJ Cap Hit |
$16,062,500 (4) |
-Salary Remaining : |
$83,659 |
Aaron Ekblad |
$8,000,000 (5) |
-Salary Remaining : |
$41,667 |
Tony DeAngelo |
$6,500,000 (1) |
-Salary Remaining : |
$33,854 |
Philipp Grubauer |
$5,500,000 (1) |
-Salary Remaining : |
$28,646 |
Andrew Copp |
$5,500,000 (4) |
-Salary Remaining : |
$28,646 |
Olli Maatta |
$4,000,000 (4) |
-Salary Remaining : |
$20,833 |
Eetu Luostarinen |
$4,000,000 (5) |
-Salary Remaining : |
$20,833 |
Oliver Kylington |
$4,000,000 (3) |
-Salary Remaining : |
$20,833 |
Michael Bunting |
$4,000,000 (6) |
-Salary Remaining : |
$20,833 |
Shayne Gostisbehere |
$3,100,000 (4) |
-Salary Remaining : |
$16,146 |
Sammy Blais |
$3,000,000 (4) |
-Salary Remaining : |
$15,625 |
Pierre Engvall |
$2,200,000 (4) |
-Salary Remaining : |
$11,458 |
Colin Blackwell |
$1,500,000 (2) |
-Salary Remaining : |
$7,813 |
Taylor Raddysh |
$1,200,000 (1) |
-Salary Remaining : |
$6,250 |
Karel Vejmelka |
$1,125,000 (3) |
-Salary Remaining : |
$5,859 |
Alex Lyon |
$1,000,000 (4) |
-Salary Remaining : |
$5,208 |
Anthony Richard |
$1,000,000 (4) |
-Salary Remaining : |
$5,208 |
Kiefer Sherwood |
$1,000,000 (4) |
-Salary Remaining : |
$5,208 |
Vincent Desharnais |
$1,000,000 (4) |
-Salary Remaining : |
$5,208 |
Jaycob Megna |
$1,000,000 (4) |
-Salary Remaining : |
$5,208 |
Stefan Noesen |
$1,000,000 (1) |
-Salary Remaining : |
$5,208 |
Mark Jankowski |
$950,000 (1) |
-Salary Remaining : |
$4,948 |
Adam Ruzicka |
$825,000 (1) |
-Salary Remaining : |
$4,297 |
Total Pro Players | 23 |
Salary Commitment |
Year 2023 : $77,462,500 |
Year 2024 : $56,000,000 |
Year 2025 : $48,500,000 |
Year 2026 : $40,200,000 |
Salary Average Commitment |
Year 2023 : $34,575,000 |
Year 2024 : $19,800,000 |
Year 2025 : $18,300,000 |
Year 2026 : $14,300,000 |
Salary Cap with 1 Way Contract |
Year 2023 : $77,462,500 |
Year 2024 : $61,487,500 |
Year 2025 : $59,987,500 |
Year 2026 : $54,862,500 |
|
Farm Players Salaries |
Gavin Bayreuther |
$99,500 (2) |
Salary Remaining : |
$0 |
Lucas Carlsson |
$99,500 (2) |
Salary Remaining : |
$0 |
Noah Juulsen |
$99,500 (2) |
Salary Remaining : |
$0 |
Logan Stanley |
$99,000 (2) |
Salary Remaining : |
$0 |
Kevin Korchinski |
$97,500 (3) |
Salary Remaining : |
$0 |
Maxime Lajoie |
$95,000 (2) |
Salary Remaining : |
$0 |
Aaron Dell |
$94,500 (2) |
Salary Remaining : |
$0 |
Josh Leivo |
$94,500 (2) |
Salary Remaining : |
$0 |
Brett Leason |
$93,000 (2) |
Salary Remaining : |
$0 |
Pyotr Kochetkov |
$92,500 (1) |
Salary Remaining : |
$0 |
Christian Kyrou |
$92,500 (3) |
Salary Remaining : |
$0 |
Dmitri Kuzmin |
$87,500 (3) |
Salary Remaining : |
$0 |
Blake McLaughlin |
$87,500 (1) |
Salary Remaining : |
$0 |
Curtis Douglas |
$82,500 (1) |
Salary Remaining : |
$0 |
Tanner Laczynski |
$80,000 (1) |
Salary Remaining : |
$0 |
Kole Lind |
$80,000 (1) |
Salary Remaining : |
$0 |
Alex Limoges |
$77,500 (1) |
Salary Remaining : |
$0 |
John Leonard |
$75,000 (2) |
Salary Remaining : |
$0 |
Ivan Prosvetov |
$75,000 (1) |
Salary Remaining : |
$0 |
Adam Edstrom |
$72,500 (2) |
Salary Remaining : |
$0 |
Markus Niemelainen |
$72,500 (1) |
Salary Remaining : |
$0 |
Jasper Weatherby |
$70,000 (1) |
Salary Remaining : |
$0 |
Tobias Bjornfot |
$70,000 (2) |
Salary Remaining : |
$0 |
Josiah Slavin |
$67,500 (1) |
Salary Remaining : |
$0 |
Fraser Minten |
$62,500 (1) |
Salary Remaining : |
$0 |
Cole McWard |
$62,500 (2) |
Salary Remaining : |
$0 |
Yaniv Perets |
$62,500 (1) |
Salary Remaining : |
$0 |
Jaxson Stauber |
$62,500 (1) |
Salary Remaining : |
$0 |
Total Farm Players | 28 |
Salary Commitment |
Year 2023 : $2,304,500 |
Year 2024 : $1,332,000 |
Year 2025 : $277,500 |
Year 2026 : $0 |
Salary Average Commitment |
Year 2023 : $2,304,500 |
Year 2024 : $1,332,000 |
Year 2025 : $277,500 |
Year 2026 : $0 |
|