Arena Capacity - Ticket Price Attendance - % |
Arena Name | Bossydome |
Level 1: | 6000 - $100 - 5,914 - 98.56% |
Level 2: | 5000 - $60 - 4,985 - 99.69% |
Level 3: | 2000 - $35 - 2,000 - 100.00% |
Level 4: | 4000 - $25 - 4,000 - 100.00% |
Luxury : | 1000 - $200 - 1,000 - 100.00% |
Total Capacity : | 18000 |
Farm |
Farm Level 1: | 2000 - $35 - 1,767 - 88.33% |
Farm Level 2: | 1000 - $15 - 992 - 99.22% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 14 |
Average Attendance - % | 17,898 - 99.43% |
Average Income per Game | $1,260,437 |
Year to Date Revenue | $35,292,240 |
Farm |
Home Games Left | 14 |
Average Attendance - % | 2,759 - 91.96% |
Average Income per Game | $76,713 |
Year to Date Revenue | $2,147,970 |
Expense |
Pro Players Total Salaries | $32,389,603 |
Farm Players Total Salaries | $3,028,975 |
Coaches Total Salaries | $2,973,200 |
Luxury Taxe Total | $409,894 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $21,698,208 |
Farm Year To Date Expenses | $2,810,710 |
Pro Salary Cap To Date | $20,546,808 |
Farm Salary Cap To Date | $2,026,410 |
Estimate |
Pro Estimated Season Revenue | $17,646,120 |
Farm Estimated Season Revenue | $1,073,985 |
Pro Remaining Season Days | 54 |
Pro Expenses Per Days | $221,836 |
Pro Estimated Expenses | $11,979,144 |
Farm Remaining Season Days | 53 |
Farm Expenses Per Days | $27,640 |
Farm Estimated Expenses | $1,464,920 |
Estimated Season Expenses | $13,444,064 |
Season Salary Cap | $35,418,578 |
Estimate Under Maximum Salary Cap of $50,000,000 | $14,581,422 |
Estimate Over Minimum Salary Cap of $18,000,000 | $17,418,578 |
Current Bank Account | $363,079,545 |
Projected Bank Account | $368,355,586 |
|
Pro Players Salaries |
Gabriel Landeskog |
$2,673,750 (3) |
-Salary Remaining : |
$937,549 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$14,026 |
Mathew Barzal |
$2,625,000 (5) |
-Salary Remaining : |
$920,455 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$14,026 |
Andre Burakovsky |
$2,411,500 (5) |
-Salary Remaining : |
$845,591 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$14,026 |
Anthony Beauvillier |
$2,325,000 (5) |
-Salary Remaining : |
$815,260 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$14,026 |
Denis Malgin |
$2,000,228 (2) |
-Salary Remaining : |
$701,379 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$14,026 |
Erik Karlsson |
$1,770,000 (4) |
-Salary Remaining : |
$620,649 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$14,026 |
Oliver Ekman-Larsson |
$1,676,000 (3) |
-Salary Remaining : |
$587,688 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$14,026 |
Jack Hughes |
$1,669,000 (3) |
-Salary Remaining : |
$585,234 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$14,026 |
Thatcher Demko |
$1,664,000 (4) |
-Salary Remaining : |
$583,481 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$14,026 |
Jordan Schroeder |
$1,642,000 (1) |
-Salary Remaining : |
$575,766 |
-Salary Average : |
$0 |
-Salary Average Remaining : |
$0 |
Malcolm Subban |
$1,632,000 (3) |
-Salary Remaining : |
$572,260 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$14,026 |
Nail Yakupov |
$1,619,625 (5) |
-Salary Remaining : |
$567,920 |
-Salary Average : |
$0 |
-Salary Average Remaining : |
$0 |
Thomas Hickey |
$1,253,000 (5) |
-Salary Remaining : |
$439,364 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$14,026 |
Evgeny Kuznetsov |
$971,000 (5) |
-Salary Remaining : |
$340,481 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$14,026 |
Josh Bailey |
$912,500 (2) |
-Salary Remaining : |
$319,968 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$14,026 |
Ryan Pulock |
$910,000 (2) |
-Salary Remaining : |
$319,091 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$14,026 |
Adam Erne |
$910,000 (2) |
-Salary Remaining : |
$319,091 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$14,026 |
Filip Zadina |
$825,000 (1) |
-Salary Remaining : |
$289,286 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$14,026 |
Isak Rosén |
$800,000 (1) |
-Salary Remaining : |
$280,519 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$14,026 |
Owen Power |
$800,000 (1) |
-Salary Remaining : |
$280,519 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$14,026 |
Filip Hronek |
$650,000 (1) |
-Salary Remaining : |
$227,922 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$14,026 |
Ethan Bear |
$650,000 (2) |
-Salary Remaining : |
$227,922 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$14,026 |
Total Pro Players | 22 |
Salary Commitment |
Year 13 : $32,389,603 |
Year 14 : $27,672,603 |
Year 15 : $22,289,875 |
Year 16 : $14,639,125 |
Salary Average Commitment |
Year 13 : $800,000 |
Year 14 : $640,000 |
Year 15 : $440,000 |
Year 16 : $280,000 |
Salary Cap with 1 Way Contract |
Year 13 : $32,389,603 |
Year 14 : $27,672,603 |
Year 15 : $22,289,875 |
Year 16 : $14,639,125 |
|
Farm Players Salaries |
Magnus Hellberg |
$110,000 (1) |
Salary Remaining : |
$38,105 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Colby Barlow |
$90,000 (3) |
Salary Remaining : |
$31,176 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Frank Nazar |
$90,000 (2) |
Salary Remaining : |
$31,176 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Juraj Slafkovský |
$90,000 (2) |
Salary Remaining : |
$31,176 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Griffin Reinhart |
$88,300 (3) |
Salary Remaining : |
$30,588 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Maxim Štrbák |
$80,000 (3) |
Salary Remaining : |
$27,712 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Rodion Amirov |
$80,000 (4) |
Salary Remaining : |
$27,712 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Alex Turcotte |
$80,000 (2) |
Salary Remaining : |
$27,712 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Dylan James |
$80,000 (2) |
Salary Remaining : |
$27,712 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Sam Rinzel |
$80,000 (2) |
Salary Remaining : |
$27,712 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Mavrik Bourque |
$80,000 (5) |
Salary Remaining : |
$27,712 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
William Eklund |
$80,000 (1) |
Salary Remaining : |
$27,712 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Isac Lundeström |
$80,000 (1) |
Salary Remaining : |
$27,712 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Noah Östlund |
$80,000 (2) |
Salary Remaining : |
$27,712 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Spencer Knight |
$77,500 (4) |
Salary Remaining : |
$26,846 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Olli Juolevi |
$75,000 (1) |
Salary Remaining : |
$25,980 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Timothy Liljegren |
$71,675 (5) |
Salary Remaining : |
$24,829 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Fedor Svechkov |
$70,000 (1) |
Salary Remaining : |
$24,248 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Aram Minnetian |
$70,000 (3) |
Salary Remaining : |
$24,248 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Oskar Pettersson |
$70,000 (2) |
Salary Remaining : |
$24,248 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Logan Mailloux |
$70,000 (1) |
Salary Remaining : |
$24,248 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Sam Colangelo |
$70,000 (5) |
Salary Remaining : |
$24,248 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Gabriel Carlsson |
$66,500 (4) |
Salary Remaining : |
$23,036 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Dominik Bokk |
$65,000 (1) |
Salary Remaining : |
$22,516 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Aleksi Saarela |
$65,000 (1) |
Salary Remaining : |
$22,516 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Joe Veleno |
$65,000 (1) |
Salary Remaining : |
$22,516 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Alexander Alexeyev |
$65,000 (1) |
Salary Remaining : |
$22,516 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Alexei Kolosov |
$60,000 (1) |
Salary Remaining : |
$20,784 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Mason Beaupit |
$60,000 (2) |
Salary Remaining : |
$20,784 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Carey Terrance |
$60,000 (3) |
Salary Remaining : |
$20,784 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Jan Myšák |
$60,000 (3) |
Salary Remaining : |
$20,784 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Benjamin Gaudreau |
$60,000 (1) |
Salary Remaining : |
$20,784 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Ty Smilanic |
$60,000 (3) |
Salary Remaining : |
$20,784 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Gustav Lindstrom |
$60,000 (3) |
Salary Remaining : |
$20,784 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Vladi Firstov |
$60,000 (2) |
Salary Remaining : |
$20,784 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Artyom Grushnikov |
$55,000 (1) |
Salary Remaining : |
$19,052 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Samuel Bolduc |
$55,000 (2) |
Salary Remaining : |
$19,052 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Jordan Spence |
$50,000 (2) |
Salary Remaining : |
$17,320 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Alexander Suzdalev |
$50,000 (2) |
Salary Remaining : |
$17,320 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Danny Zhilkin |
$50,000 (2) |
Salary Remaining : |
$17,320 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Gavin McCarthy |
$50,000 (3) |
Salary Remaining : |
$17,320 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Anttoni Honka |
$50,000 (2) |
Salary Remaining : |
$17,320 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Tyson Hinds |
$50,000 (1) |
Salary Remaining : |
$17,320 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Cole Huckins |
$50,000 (1) |
Salary Remaining : |
$17,320 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,386 |
Total Farm Players | 44 |
Salary Commitment |
Year 13 : $3,028,975 |
Year 14 : $2,008,975 |
Year 15 : $1,063,975 |
Year 16 : $445,675 |
Salary Average Commitment |
Year 13 : $176,000 |
Year 14 : $116,000 |
Year 15 : $60,000 |
Year 16 : $24,000 |
|