Arena Capacity - Ticket Price Attendance - % |
| Arena Name | SAP Center |
| Level 1: | 7025 - $100 - 7 025 - 100,00% |
| Level 2: | 3512 - $60 - 3 512 - 100,00% |
| Level 3: | 4391 - $35 - 4 391 - 100,00% |
| Level 4: | 1756 - $25 - 1 756 - 100,00% |
| Luxury : | 878 - $200 - 878 - 100,00% |
| Total Capacity : | 17562 |
| Team Popularity : | 100,00% |
| Farm |
| Farm Level 1: | 2000 - $35 - 2 000 - 100,00% |
| Farm Level 2: | 1000 - $15 - 1 000 - 100,00% |
| Farm Total Capacity : | 3000 |
| Team Popularity : | 100,00% |
Income |
| Home Games Left | 17 |
| Average Attendance - % | 17 562 - 100,00% |
| Average Income per Game | $1,916,743 |
| Year to Date Revenue | $1,916,743 |
| Farm |
| Home Games Left | 17 |
| Average Attendance - % | 3 000 - 100,00% |
| Average Income per Game | $126,650 |
| Year to Date Revenue | $126,650 |
Expense |
| Pro Players Total Salaries | $68,610,000 |
| Pro Players Total Average Salaries | $68,522,500 |
| Farm Players Total Salaries | $2,051,694 |
| Farm Players Total Average Salaries | $2,051,694 |
| Coaches Total Salaries | $1,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $2,800,408 |
| Farm Year To Date Expenses | $85,488 |
| Pro Salary Cap Per Days | $1,381,378 |
| Pro Salary Cap To Date | $2,762,756 |
| Farm Salary Cap Per Days | $42,744 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $32,584,631 |
| Farm Estimated Season Revenue | $2,153,050 |
| Pro Remaining Season Days | 47 |
| Pro Expenses Per Days | $1,400,204 |
| Pro Estimated Expenses | $65,809,588 |
| Farm Remaining Season Days | 46 |
| Farm Expenses Per Days | $42,744 |
| Farm Estimated Expenses | $1,966,224 |
| Estimated Season Expenses | $67,775,812 |
| Estimated Season Salary Cap | $67,687,522 |
| Estimate Under Maximum Salary Cap of $88,000,000 | $20,312,478 |
| Estimate Over Minimum Salary Cap of $65,000,000 | $2,687,522 |
| Current Bank Account | $221,759,000 |
| Projected Bank Account | $188,720,869 |
|
Pro Players Salaries |
| Jonathan Marchessault (1 Way Contract) |
$8,000,000 (3) |
| -Salary Remaining : |
$7,673,469 |
| -Salary Average : |
$8,000,000 |
| -Salary Average Remaining : |
$7,673,469 |
| Patrik Laine (1 Way Contract) |
$6,750,000 (2) |
| -Salary Remaining : |
$6,474,490 |
| -Salary Average : |
$6,750,000 |
| -Salary Average Remaining : |
$6,474,490 |
| Vladimir Tarasenko (1 Way Contract) |
$6,500,000 (2) |
| -Salary Remaining : |
$6,234,694 |
| -Salary Average : |
$6,500,000 |
| -Salary Average Remaining : |
$6,234,694 |
| Vince Dunn (1 Way Contract) |
$5,500,000 (4) |
| -Salary Remaining : |
$5,275,510 |
| -Salary Average : |
$5,500,000 |
| -Salary Average Remaining : |
$5,275,510 |
| Andre Burakovsky (1 Way Contract) |
$4,500,000 (1) |
| -Salary Remaining : |
$4,316,327 |
| -Salary Average : |
$4,500,000 |
| -Salary Average Remaining : |
$4,316,327 |
| Dylan Strome (1 Way Contract) |
$4,000,000 (3) |
| -Salary Remaining : |
$3,836,735 |
| -Salary Average : |
$4,000,000 |
| -Salary Average Remaining : |
$3,836,735 |
| J.T. Compher (1 Way Contract) |
$4,000,000 (4) |
| -Salary Remaining : |
$3,836,735 |
| -Salary Average : |
$4,000,000 |
| -Salary Average Remaining : |
$3,836,735 |
| Josh Manson (1 Way Contract) |
$3,750,000 (1) |
| -Salary Remaining : |
$3,596,939 |
| -Salary Average : |
$3,750,000 |
| -Salary Average Remaining : |
$3,596,939 |
| Alex Newhook (1 Way Contract) |
$2,850,000 (3) |
| -Salary Remaining : |
$2,733,673 |
| -Salary Average : |
$2,850,000 |
| -Salary Average Remaining : |
$2,733,673 |
| Travis Sanheim (1 Way Contract) |
$2,800,000 (1) |
| -Salary Remaining : |
$2,685,714 |
| -Salary Average : |
$2,800,000 |
| -Salary Average Remaining : |
$2,685,714 |
| Oliver Bjorkstrand (1 Way Contract) |
$2,500,000 (4) |
| -Salary Remaining : |
$2,397,959 |
| -Salary Average : |
$2,500,000 |
| -Salary Average Remaining : |
$2,397,959 |
| Gustav Nyquist (1 Way Contract) |
$2,200,000 (1) |
| -Salary Remaining : |
$2,110,204 |
| -Salary Average : |
$2,200,000 |
| -Salary Average Remaining : |
$2,110,204 |
| Sam Steel (1 Way Contract) |
$2,100,000 (3) |
| -Salary Remaining : |
$2,014,286 |
| -Salary Average : |
$2,100,000 |
| -Salary Average Remaining : |
$2,014,286 |
| Yakov Trenin (1 Way Contract) |
$2,000,000 (3) |
| -Salary Remaining : |
$1,918,367 |
| -Salary Average : |
$2,000,000 |
| -Salary Average Remaining : |
$1,918,367 |
| Mattias Samuelsson (1 Way Contract) |
$2,000,000 (5) |
| -Salary Remaining : |
$1,918,367 |
| -Salary Average : |
$2,000,000 |
| -Salary Average Remaining : |
$1,918,367 |
| Zach Whitecloud (1 Way Contract) |
$1,750,000 (3) |
| -Salary Remaining : |
$1,678,571 |
| -Salary Average : |
$1,750,000 |
| -Salary Average Remaining : |
$1,678,571 |
| Nic Dowd (1 Way Contract) |
$1,750,000 (1) |
| -Salary Remaining : |
$1,678,571 |
| -Salary Average : |
$1,750,000 |
| -Salary Average Remaining : |
$1,678,571 |
| Jani Hakanpaa (1 Way Contract) |
$1,450,000 (1) |
| -Salary Remaining : |
$1,390,816 |
| -Salary Average : |
$1,450,000 |
| -Salary Average Remaining : |
$1,390,816 |
| Daniil Tarasov |
$950,000 (1) |
| -Salary Remaining : |
$911,224 |
| -Salary Average : |
$862,500 |
| -Salary Average Remaining : |
$827,296 |
| Nicholas Robertson (1 Way Contract) |
$875,000 (1) |
| -Salary Remaining : |
$839,286 |
| -Salary Average : |
$875,000 |
| -Salary Average Remaining : |
$839,286 |
| David Gustafsson (1 Way Contract) |
$835,000 (2) |
| -1 Way Contract Salary Cap : | $0 |
| -1 Way Contract Salary Cap Remaining : | $0 |
| -Salary Remaining : |
$800,918 |
| -Salary Average : |
$835,000 |
| -Salary Average Remaining : |
$800,918 |
| Sebastian Aho D (1 Way Contract) |
$775,000 (1) |
| -Salary Remaining : |
$743,367 |
| -Salary Average : |
$775,000 |
| -Salary Average Remaining : |
$743,367 |
| Joel Hofer (1 Way Contract) |
$775,000 (1) |
| -Salary Remaining : |
$743,367 |
| -Salary Average : |
$775,000 |
| -Salary Average Remaining : |
$743,367 |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 25 : $68,610,000 |
| Year 26 : $48,785,000 |
| Year 27 : $34,700,000 |
| Year 28 : $14,000,000 |
| Salary Average Commitment |
| Year 25 : $68,522,500 |
| Year 26 : $48,785,000 |
| Year 27 : $34,700,000 |
| Year 28 : $14,000,000 |
| Salary Cap with 1 Way Contract |
| Year 25 : $67,687,500 |
| Year 26 : $47,950,000 |
| Year 27 : $34,700,000 |
| Year 28 : $14,000,000 |
|
Farm Players Salaries |
| David Reinbacher |
$91,833 (4) |
| Salary Remaining : |
$88,007 |
| Salary Average : |
$91,833 |
| Salary Average Remaining : |
$88,007 |
| Tyler Kleven |
$91,667 (1) |
| Salary Remaining : |
$87,847 |
| Salary Average : |
$91,667 |
| Salary Average Remaining : |
$87,847 |
| Kasper Halttunen |
$90,833 (4) |
| Salary Remaining : |
$87,049 |
| Salary Average : |
$90,833 |
| Salary Average Remaining : |
$87,049 |
| Nathan Gaucher |
$88,667 (3) |
| Salary Remaining : |
$84,972 |
| Salary Average : |
$88,667 |
| Salary Average Remaining : |
$84,972 |
| Nikita Grebenkin |
$87,500 (2) |
| Salary Remaining : |
$83,854 |
| Salary Average : |
$87,500 |
| Salary Average Remaining : |
$83,854 |
| Isaac Belliveau |
$87,500 (2) |
| Salary Remaining : |
$83,854 |
| Salary Average : |
$87,500 |
| Salary Average Remaining : |
$83,854 |
| Leo Loof |
$86,750 (2) |
| Salary Remaining : |
$83,135 |
| Salary Average : |
$86,750 |
| Salary Average Remaining : |
$83,135 |
| Ondrej Becher |
$86,500 (3) |
| Salary Remaining : |
$82,896 |
| Salary Average : |
$86,500 |
| Salary Average Remaining : |
$82,896 |
| Zachary L'Heureux |
$86,333 (2) |
| Salary Remaining : |
$82,736 |
| Salary Average : |
$86,333 |
| Salary Average Remaining : |
$82,736 |
| Lucas Edmonds |
$86,167 (1) |
| Salary Remaining : |
$82,576 |
| Salary Average : |
$86,167 |
| Salary Average Remaining : |
$82,576 |
| Sergei Murashov |
$86,111 (3) |
| Salary Remaining : |
$82,523 |
| Salary Average : |
$86,111 |
| Salary Average Remaining : |
$82,523 |
| Jordan Dumais |
$86,000 (3) |
| Salary Remaining : |
$82,417 |
| Salary Average : |
$86,000 |
| Salary Average Remaining : |
$82,417 |
| Mikko Kokkonen |
$84,667 (1) |
| Salary Remaining : |
$81,139 |
| Salary Average : |
$84,667 |
| Salary Average Remaining : |
$81,139 |
| Bryce Mcconnell-Barker |
$83,833 (3) |
| Salary Remaining : |
$80,340 |
| Salary Average : |
$83,833 |
| Salary Average Remaining : |
$80,340 |
| Nolan Allan |
$82,500 (2) |
| Salary Remaining : |
$79,063 |
| Salary Average : |
$82,500 |
| Salary Average Remaining : |
$79,063 |
| Jeremie Poirier |
$82,333 (1) |
| Salary Remaining : |
$78,903 |
| Salary Average : |
$82,333 |
| Salary Average Remaining : |
$78,903 |
| Arturs Silovs |
$77,500 (1) |
| Salary Remaining : |
$74,271 |
| Salary Average : |
$77,500 |
| Salary Average Remaining : |
$74,271 |
| Alex Belzile |
$77,500 (1) |
| Salary Remaining : |
$74,271 |
| Salary Average : |
$77,500 |
| Salary Average Remaining : |
$74,271 |
| Robert Hagg |
$77,500 (1) |
| Salary Remaining : |
$74,271 |
| Salary Average : |
$77,500 |
| Salary Average Remaining : |
$74,271 |
| Ryan Merkley |
$77,500 (1) |
| Salary Remaining : |
$74,271 |
| Salary Average : |
$77,500 |
| Salary Average Remaining : |
$74,271 |
| Dylan Gambrell |
$77,500 (1) |
| Salary Remaining : |
$74,271 |
| Salary Average : |
$77,500 |
| Salary Average Remaining : |
$74,271 |
| Dillon Heatherington |
$55,000 (1) |
| Salary Remaining : |
$52,708 |
| Salary Average : |
$55,000 |
| Salary Average Remaining : |
$52,708 |
| Ben King |
$55,000 (1) |
| Salary Remaining : |
$52,708 |
| Salary Average : |
$55,000 |
| Salary Average Remaining : |
$52,708 |
| Riley Damiani |
$55,000 (1) |
| Salary Remaining : |
$52,708 |
| Salary Average : |
$55,000 |
| Salary Average Remaining : |
$52,708 |
| Jasper Weatherby |
$55,000 (1) |
| Salary Remaining : |
$52,708 |
| Salary Average : |
$55,000 |
| Salary Average Remaining : |
$52,708 |
| Ryan Carpenter |
$55,000 (1) |
| Salary Remaining : |
$52,708 |
| Salary Average : |
$55,000 |
| Salary Average Remaining : |
$52,708 |
| Total Farm Players | 26 |
| Salary Commitment |
| Year 25 : $2,051,694 |
| Year 26 : $1,038,028 |
| Year 27 : $607,445 |
| Year 28 : $176,334 |
| Salary Average Commitment |
| Year 25 : $2,051,694 |
| Year 26 : $1,044,360 |
| Year 27 : $613,777 |
| Year 28 : $182,666 |
|