Arena Capacity - Ticket Price Attendance - % |
Arena Name | The Reunion Air American Cente |
Level 1: | 7000 - $95 - 6,663 - 95.19% |
Level 2: | 6000 - $56 - 5,736 - 95.59% |
Level 3: | 3000 - $31 - 2,846 - 94.87% |
Level 4: | 5000 - $24 - 4,784 - 95.68% |
Luxury : | 2000 - $195 - 1,595 - 79.73% |
Total Capacity : | 23000 |
Income |
Home Games Left | 11 |
Average Attendance - % | 21,623 - 94.01% |
Average Income per Game | $2,187,572 |
Year to Date Revenue | $65,627,171 |
Expense |
Pro Players Total Salaries | $105,991,314 |
Farm Players Total Salaries | $3,482,983 |
Coaches Total Salaries | $900,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $1,784,753 |
Pro Year To Date Expenses | $73,735,663 |
Farm Year To Date Expenses | $2,169,935 |
Pro Salary Cap To Date | $71,653,223 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $24,063,296 |
Pro Remaining Season Days | 46 |
Pro Expenses Per Days | $646,288 |
Pro Estimated Expenses | $29,729,248 |
Farm Remaining Season Days | 46 |
Farm Expenses Per Days | $21,238 |
Farm Estimated Expenses | $976,948 |
Estimated Season Expenses | $30,706,196 |
Estimated Season Salary Cap | $103,167,224 |
Estimate Under Maximum Salary Cap of $113,000,000 | $9,832,776 |
Estimate Over Minimum Salary Cap of $83,600,000 | $19,567,224 |
Current Bank Account | $68,861,909 |
Projected Bank Account | $62,219,009 |
|
Pro Players Salaries |
Jamie Benn |
$11,400,000 (3) |
-Salary Remaining : |
$3,197,561 |
Tyler Seguin |
$9,850,000 (6) |
-Salary Remaining : |
$2,762,805 |
Joe Pavelski |
$8,400,000 (2) |
-Salary Remaining : |
$2,356,098 |
Thomas Chabot |
$8,000,000 (4) |
-Salary Remaining : |
$2,243,902 |
Darcy Kuemper |
$6,432,378 (1) |
-Salary Remaining : |
$1,804,204 |
Esa Lindell |
$5,800,000 (3) |
-Salary Remaining : |
$1,626,829 |
Phillip Danault |
$5,500,000 (3) |
-Salary Remaining : |
$1,542,683 |
Ryan Strome |
$4,500,000 (3) |
-Salary Remaining : |
$1,262,195 |
Mark Giordano |
$4,266,666 (1) |
-Salary Remaining : |
$1,196,748 |
Jonas Brodin |
$4,166,667 (2) |
-Salary Remaining : |
$1,168,699 |
Damon Severson |
$4,166,666 (1) |
-Salary Remaining : |
$1,168,699 |
Vince Dunn |
$4,000,000 (2) |
-Salary Remaining : |
$1,121,951 |
Tyler Bertuzzi |
$3,500,000 (2) |
-Salary Remaining : |
$981,707 |
Miro Heiskanen |
$3,394,166 (2) |
-Salary Remaining : |
$952,022 |
Kasperi Kapanen |
$3,200,000 (1) |
-Salary Remaining : |
$897,561 |
Chandler Stephenson |
$2,750,000 (2) |
-Salary Remaining : |
$771,341 |
Denis Gurianov |
$2,550,000 (2) |
-Salary Remaining : |
$715,244 |
Andrew Mangiapane |
$2,425,000 (3) |
-Salary Remaining : |
$680,183 |
Anthony Duclair |
$1,700,000 (1) |
-Salary Remaining : |
$476,829 |
Jani Hakanpaa |
$1,500,000 (1) |
-Salary Remaining : |
$420,732 |
Jake Oettinger |
$1,387,500 (1) |
-Salary Remaining : |
$389,177 |
Tyler Motte |
$1,225,000 (1) |
-Salary Remaining : |
$343,598 |
Brandon Tanev |
$985,000 (2) |
-Salary Remaining : |
$276,280 |
Connor Murphy |
$931,437 (2) |
-Salary Remaining : |
$261,257 |
Colton Sissons |
$900,000 (1) |
-Salary Remaining : |
$252,439 |
Jason Robertson |
$894,167 (2) |
-Salary Remaining : |
$250,803 |
Mason Marchment |
$800,000 (2) |
-Salary Remaining : |
$224,390 |
Vitek Vanecek |
$716,667 (1) |
-Salary Remaining : |
$201,016 |
Sam Gagner |
$650,000 (1) |
-Salary Remaining : |
$182,317 |
Total Pro Players | 29 |
Salary Commitment |
Year 2022 : $105,991,314 |
Year 2023 : $79,846,437 |
Year 2024 : $47,475,000 |
Year 2025 : $17,850,000 |
Salary Average Commitment |
Year 2022 : $94,841,314 |
Year 2023 : $68,896,437 |
Year 2024 : $36,525,000 |
Year 2025 : $17,850,000 |
Salary Cap with 1 Way Contract |
Year 2022 : $105,991,314 |
Year 2023 : $79,846,437 |
Year 2024 : $47,475,000 |
Year 2025 : $17,850,000 |
|
Farm Players Salaries |
Martin Jones |
$650,000 (2) |
Salary Remaining : |
$182,317 |
J.T. Compher |
$350,000 (2) |
Salary Remaining : |
$98,171 |
Ryan Donato |
$190,000 (1) |
Salary Remaining : |
$53,293 |
Kole Lind |
$112,500 (1) |
Salary Remaining : |
$31,555 |
Nicolas Aube-Kubel |
$107,500 (1) |
Salary Remaining : |
$30,152 |
Riley Tufte |
$99,583 (2) |
Salary Remaining : |
$27,932 |
Jonas Siegenthaler |
$97,717 (1) |
Salary Remaining : |
$27,408 |
Sasha Chmelevski |
$92,750 (1) |
Salary Remaining : |
$26,015 |
Jake Leschyshyn |
$92,750 (2) |
Salary Remaining : |
$26,015 |
Marian Studenic |
$92,500 (1) |
Salary Remaining : |
$25,945 |
Fabian Zetterlund |
$92,500 (2) |
Salary Remaining : |
$25,945 |
Vladislav Kolyachonok |
$90,500 (2) |
Salary Remaining : |
$25,384 |
Mackenzie Entwistle |
$89,417 (1) |
Salary Remaining : |
$25,080 |
Riley Damiani |
$89,167 (2) |
Salary Remaining : |
$25,010 |
Aliaksei Protas |
$88,833 (2) |
Salary Remaining : |
$24,917 |
Alexander Alexeyev |
$86,333 (2) |
Salary Remaining : |
$24,215 |
Jamie Oleksiak |
$85,000 (2) |
Salary Remaining : |
$23,841 |
Egor Sokolov |
$85,000 (2) |
Salary Remaining : |
$23,841 |
Joseph Woll |
$80,000 (2) |
Salary Remaining : |
$22,439 |
Taylor Raddysh |
$75,833 (2) |
Salary Remaining : |
$21,270 |
Kieffer Bellows |
$75,000 (2) |
Salary Remaining : |
$21,037 |
Joe Snively |
$75,000 (2) |
Salary Remaining : |
$21,037 |
Travis Boyd |
$65,100 (2) |
Salary Remaining : |
$18,260 |
Jacob Middleton |
$65,000 (1) |
Salary Remaining : |
$18,232 |
Andrew Poturalski |
$65,000 (2) |
Salary Remaining : |
$18,232 |
Carey Price |
$65,000 (2) |
Salary Remaining : |
$18,232 |
Trevor van Riemsdyk |
$65,000 (2) |
Salary Remaining : |
$18,232 |
Marcus Johansson |
$65,000 (2) |
Salary Remaining : |
$18,232 |
Michael Eyssimont |
$65,000 (2) |
Salary Remaining : |
$18,232 |
Erik Gudbranson |
$65,000 (1) |
Salary Remaining : |
$18,232 |
Tanner Pearson |
$65,000 (1) |
Salary Remaining : |
$18,232 |
Total Farm Players | 31 |
Salary Commitment |
Year 2022 : $3,482,983 |
Year 2023 : $1,920,599 |
Year 2024 : $0 |
Year 2025 : $0 |
Salary Average Commitment |
Year 2022 : $3,007,567 |
Year 2023 : $1,460,100 |
Year 2024 : $0 |
Year 2025 : $0 |
|