Arena Capacity - Ticket Price Attendance - % |
Level 1: 6000 - $100 - 6,000 - 100.00% |
Level 2: 5000 - $70 - 5,000 - 100.00% |
Level 3: 2000 - $35 - 2,000 - 100.00% |
Level 4: 4000 - $20 - 4,000 - 100.00% |
Luxury: 1000 - $180 - 1,000 - 100.00% |
Total Attendance : 18000 |
Arena Name | Isles of Wight Sports Coliseum |
Income |
Average Attendance - % | 18,000 - 100.00% |
Average Income | $1,368,810 |
Estimated Revenue | $4,106,431 |
Expense |
Pro Payroll | $81,175,000 |
Farm Payroll | $7,154,583 |
Coach Payroll | $200,000 |
Luxury Taxe Total | $0 |
Current Funds | ($52,179,847) |
Projected Bank Account | ($52,179,847) |
|
Pro PayRoll |
Sidney Crosby |
$9,000,000 (3) |
Scott Gomez |
$7,000,000 (4) |
Martin Havlat |
$5,000,000 (5) |
Michal Rozsival |
$5,000,000 (2) |
Ron Hainsey |
$5,000,000 (3) |
Marty Turco |
$5,000,000 (2) |
Andy McDonald |
$4,750,000 (3) |
Brad Boyes |
$4,500,000 (2) |
Vyacheslav Kozlov |
$4,500,000 (2) |
Sean Avery |
$4,000,000 (2) |
Steven Stamkos |
$3,725,000 (1) |
Nikolai Zherdev |
$3,700,000 (1) |
Rob Scuderi |
$3,500,000 (2) |
Anton Volchenkov |
$3,200,000 (1) |
Marty Reasoner |
$2,750,000 (3) |
Stephane Robidas |
$2,750,000 (2) |
David Backes |
$2,500,000 (1) |
Ryan Callahan |
$2,000,000 (1) |
Ty Conklin |
$1,300,000 (1) |
Daniel Girardi |
$1,000,000 (3) |
Rostislav Klesla |
$1,000,000 (3) |
Salary Commitment |
Year 2 : $81,175,000.00 |
Year 3 : $64,750,000.00 |
Year 4 : $35,500,000.00 |
Year 5 : $12,000,000.00 |
|
Farm PayRoll |
Boom Boclotte |
$900,000 (4) |
Wade Redden |
$650,000 (4) |
Yan Stastny |
$500,000 (3) |
Eric Brewer |
$450,000 (1) |
Barret Jackman |
$400,000 (2) |
Tyson Strachan |
$362,500 (3) |
Hannu Toivonen |
$300,000 (3) |
Brandon Dubinsky |
$250,000 (1) |
Jonathan Quick |
$250,000 (3) |
Hal Gill |
$225,000 (1) |
Brian Boyle |
$200,000 (1) |
Tomas Holmstrom |
$150,000 (3) |
Donald Brashear |
$140,000 (1) |
Jeff Woywitka |
$140,000 (1) |
Pascal Dupuis |
$140,000 (1) |
Lauri Korpikoski |
$130,000 (1) |
Jakub Voracek |
$127,083 (2) |
David Perron |
$100,000 (2) |
Ville Leino |
$100,000 (1) |
Marek Schwarz |
$100,000 (1) |
Aaron Voros |
$90,000 (1) |
Roman Polak |
$90,000 (1) |
Ruslan Fedotenko |
$90,000 (2) |
Michael Del Zotto |
$87,500 (2) |
Erik Johnson |
$85,000 (3) |
Brandon Crombeen |
$80,000 (1) |
Chris Porter |
$80,000 (1) |
Steve Regier |
$80,000 (1) |
Tyler Arnason |
$80,000 (1) |
Alexander Steen |
$75,000 (3) |
Corey Locke |
$75,000 (1) |
Corey Potter |
$75,000 (1) |
Pierre Parenteau |
$75,000 (1) |
Steve Wagner |
$75,000 (1) |
Trent Whitfield |
$75,000 (1) |
D.J. King |
$75,000 (1) |
Brad Winchester |
$70,000 (1) |
Mike Weaver |
$70,000 (1) |
Cam Janssen |
$60,000 (1) |
Wayne Simmonds |
$52,500 (1) |
Salary Commitment |
Year 2 : $7,154,583.00 |
Year 3 : $4,077,083.00 |
Year 4 : $3,272,500.00 |
Year 5 : $1,550,000.00 |
|