Arena Capacity - Ticket Price Attendance - % |
Arena Name | Bossydome |
Level 1: | 6000 - $100 - 0 - 0.00% |
Level 2: | 5000 - $60 - 0 - 0.00% |
Level 3: | 2000 - $35 - 0 - 0.00% |
Level 4: | 4000 - $25 - 0 - 0.00% |
Luxury : | 1000 - $200 - 0 - 0.00% |
Total Capacity : | 18000 |
Farm |
Farm Level 1: | 2000 - $35 - 0 - 0.00% |
Farm Level 2: | 1000 - $15 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 42 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 42 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $29,405,603 |
Farm Players Total Salaries | $2,795,000 |
Coaches Total Salaries | $3,008,000 |
Luxury Taxe Total | $3,760 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $200,087 |
Farm Year To Date Expenses | $25,446 |
Pro Salary Cap To Date | $188,497 |
Farm Salary Cap To Date | $17,803 |
Estimate |
Pro Estimated Season Revenue | $0 |
Farm Estimated Season Revenue | $0 |
Pro Remaining Season Days | 155 |
Pro Expenses Per Days | $200,087 |
Pro Estimated Expenses | $31,013,485 |
Farm Remaining Season Days | 156 |
Farm Expenses Per Days | $25,446 |
Farm Estimated Expenses | $3,969,576 |
Estimated Season Expenses | $34,983,061 |
Season Salary Cap | $32,200,603 |
Estimate Under Maximum Salary Cap of $45,000,000 | $12,799,397 |
Estimate Over Minimum Salary Cap of $15,000,000 | $17,200,603 |
Current Bank Account | $328,843,538 |
Projected Bank Account | $293,860,477 |
|
Pro Players Salaries |
Gabriel Landeskog |
$2,648,750 (4) |
-Salary Remaining : |
$2,631,771 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$39,744 |
Denis Malgin |
$2,000,228 (3) |
-Salary Remaining : |
$1,987,406 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$39,744 |
Erik Karlsson |
$1,770,000 (5) |
-Salary Remaining : |
$1,758,654 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$39,744 |
Andre Burakovsky |
$1,722,500 (2) |
-Salary Remaining : |
$1,711,458 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$39,744 |
Oliver Ekman-Larsson |
$1,676,000 (4) |
-Salary Remaining : |
$1,665,256 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$39,744 |
Jack Hughes |
$1,669,000 (4) |
-Salary Remaining : |
$1,658,301 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$39,744 |
Thatcher Demko |
$1,664,000 (5) |
-Salary Remaining : |
$1,653,333 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$39,744 |
Malcolm Subban |
$1,632,000 (4) |
-Salary Remaining : |
$1,621,538 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$39,744 |
Jordan Schroeder |
$1,617,000 (2) |
-Salary Remaining : |
$1,606,635 |
-Salary Average : |
$0 |
-Salary Average Remaining : |
$0 |
Mikko Koskinen |
$1,601,000 (1) |
-Salary Remaining : |
$1,590,737 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$39,744 |
Nail Yakupov |
$1,319,625 (1) |
-Salary Remaining : |
$1,311,166 |
-Salary Average : |
$0 |
-Salary Average Remaining : |
$0 |
Magnus Hellberg |
$1,100,000 (2) |
-Salary Remaining : |
$1,092,949 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$39,744 |
Evgeny Kuznetsov |
$1,028,000 (1) |
-Salary Remaining : |
$1,021,410 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$39,744 |
Josh Bailey |
$912,500 (3) |
-Salary Remaining : |
$906,651 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$39,744 |
Ryan Pulock |
$910,000 (3) |
-Salary Remaining : |
$904,167 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$39,744 |
Adam Erne |
$910,000 (3) |
-Salary Remaining : |
$904,167 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$39,744 |
Isak Rosén |
$800,000 (2) |
-Salary Remaining : |
$794,872 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$39,744 |
Griffin Reinhart |
$800,000 (1) |
-Salary Remaining : |
$794,872 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$39,744 |
Thomas Hickey |
$800,000 (1) |
-Salary Remaining : |
$794,872 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$39,744 |
Anthony Beauvillier |
$775,000 (1) |
-Salary Remaining : |
$770,032 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$39,744 |
Mathew Barzal |
$750,000 (1) |
-Salary Remaining : |
$745,192 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$39,744 |
Filip Hronek |
$650,000 (2) |
-Salary Remaining : |
$645,833 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$39,744 |
Ethan Bear |
$650,000 (3) |
-Salary Remaining : |
$645,833 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$39,744 |
Total Pro Players | 23 |
Salary Commitment |
Year 12 : $29,405,603 |
Year 13 : $22,331,978 |
Year 14 : $16,442,478 |
Year 15 : $11,059,750 |
Salary Average Commitment |
Year 12 : $840,000 |
Year 13 : $600,000 |
Year 14 : $440,000 |
Year 15 : $240,000 |
Salary Cap with 1 Way Contract |
Year 12 : $29,405,603 |
Year 13 : $22,331,978 |
Year 14 : $16,442,478 |
Year 15 : $11,059,750 |
|
Farm Players Salaries |
Juraj Slafkovský |
$90,000 (3) |
Salary Remaining : |
$89,427 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Frank Nazar |
$90,000 (3) |
Salary Remaining : |
$89,427 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Owen Power |
$80,000 (2) |
Salary Remaining : |
$79,490 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Noah Östlund |
$80,000 (3) |
Salary Remaining : |
$79,490 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
William Eklund |
$80,000 (2) |
Salary Remaining : |
$79,490 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Sam Rinzel |
$80,000 (3) |
Salary Remaining : |
$79,490 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Dylan James |
$80,000 (3) |
Salary Remaining : |
$79,490 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Spencer Knight |
$77,500 (5) |
Salary Remaining : |
$77,006 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Isac Lundeström |
$77,500 (2) |
Salary Remaining : |
$77,006 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Alex Turcotte |
$75,000 (3) |
Salary Remaining : |
$74,522 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Olli Juolevi |
$75,000 (2) |
Salary Remaining : |
$74,522 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Filip Zadina |
$75,000 (2) |
Salary Remaining : |
$74,522 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Jan Myšák |
$75,000 (1) |
Salary Remaining : |
$74,522 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Logan Mailloux |
$70,000 (2) |
Salary Remaining : |
$69,554 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Fedor Svechkov |
$70,000 (2) |
Salary Remaining : |
$69,554 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Oskar Pettersson |
$70,000 (3) |
Salary Remaining : |
$69,554 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Rodion Amirov |
$65,000 (1) |
Salary Remaining : |
$64,586 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Aleksi Saarela |
$65,000 (2) |
Salary Remaining : |
$64,586 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Alexander Alexeyev |
$65,000 (2) |
Salary Remaining : |
$64,586 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Joe Veleno |
$65,000 (2) |
Salary Remaining : |
$64,586 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Mavrik Bourque |
$65,000 (1) |
Salary Remaining : |
$64,586 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Sam Colangelo |
$65,000 (1) |
Salary Remaining : |
$64,586 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Dominik Bokk |
$65,000 (2) |
Salary Remaining : |
$64,586 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Jack Rathbone |
$60,000 (1) |
Salary Remaining : |
$59,618 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Gustav Lindstrom |
$60,000 (1) |
Salary Remaining : |
$59,618 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Benjamin Gaudreau |
$60,000 (2) |
Salary Remaining : |
$59,618 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Vladi Firstov |
$60,000 (3) |
Salary Remaining : |
$59,618 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Mason Beaupit |
$60,000 (3) |
Salary Remaining : |
$59,618 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Alexei Kolosov |
$60,000 (2) |
Salary Remaining : |
$59,618 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Timothy Liljegren |
$60,000 (1) |
Salary Remaining : |
$59,618 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Jonah Gadjovich |
$60,000 (1) |
Salary Remaining : |
$59,618 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Drew Commesso |
$55,000 (1) |
Salary Remaining : |
$54,650 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Artyom Grushnikov |
$55,000 (2) |
Salary Remaining : |
$54,650 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Samuel Bolduc |
$55,000 (3) |
Salary Remaining : |
$54,650 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Tyson Hinds |
$50,000 (2) |
Salary Remaining : |
$49,682 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Jordan Spence |
$50,000 (3) |
Salary Remaining : |
$49,682 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Cole Huckins |
$50,000 (2) |
Salary Remaining : |
$49,682 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Danny Zhilkin |
$50,000 (3) |
Salary Remaining : |
$49,682 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Gabriel Carlsson |
$50,000 (1) |
Salary Remaining : |
$49,682 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Reilly Walsh |
$50,000 (1) |
Salary Remaining : |
$49,682 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Ty Smilanic |
$50,000 (1) |
Salary Remaining : |
$49,682 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Alexander Suzdalev |
$50,000 (3) |
Salary Remaining : |
$49,682 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Anttoni Honka |
$50,000 (3) |
Salary Remaining : |
$49,682 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$3,975 |
Total Farm Players | 43 |
Salary Commitment |
Year 12 : $2,795,000 |
Year 13 : $2,080,000 |
Year 14 : $1,017,500 |
Year 15 : $77,500 |
Salary Average Commitment |
Year 12 : $172,000 |
Year 13 : $124,000 |
Year 14 : $60,000 |
Year 15 : $4,000 |
|