Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Atlantic Arena |
| 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 | $24,136,902 |
| Farm Players Total Salaries | $2,025,780 |
| Coaches Total Salaries | $2,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 152 |
| Pro Expenses Per Days | $164,059 |
| Pro Estimated Expenses | $24,936,968 |
| Farm Remaining Season Days | 149 |
| Farm Expenses Per Days | $21,650 |
| Farm Estimated Expenses | $3,225,850 |
| Estimated Season Expenses | $28,162,818 |
| Payroll | $26,162,682 |
| Estimate Under Maximum Salary Cap of $36,000,000 | $9,837,318 |
| Estimate Over Minimum Salary Cap of $10,000,000 | $16,162,682 |
| Current Bank Account | $180,502,810 |
| Projected Bank Account | $152,339,992 |
|
Pro Players Salaries |
| Ryan Miller |
$2,230,800 (1) |
| -Salary Remaining : |
$2,230,800 |
| Cody Hodgson |
$1,775,500 (4) |
| -Salary Remaining : |
$1,775,500 |
| Marcel Goc |
$1,694,500 (2) |
| -Salary Remaining : |
$1,694,500 |
| Patrick Marleau |
$1,638,560 (2) |
| -Salary Remaining : |
$1,638,560 |
| Brad Richards |
$1,616,900 (3) |
| -Salary Remaining : |
$1,616,900 |
| Pierre-Marc Bouchard |
$1,568,750 (4) |
| -Salary Remaining : |
$1,568,750 |
| Tyler Kennedy |
$1,525,000 (2) |
| -Salary Remaining : |
$1,525,000 |
| Patrick Sharp |
$1,525,000 (4) |
| -Salary Remaining : |
$1,525,000 |
| Brad Marchand |
$1,312,250 (2) |
| -Salary Remaining : |
$1,312,250 |
| James Wisniewski |
$1,237,500 (2) |
| -Salary Remaining : |
$1,237,500 |
| Christian Ehrhoff |
$1,195,142 (2) |
| -Salary Remaining : |
$1,195,142 |
| Karri Ramo |
$1,008,000 (3) |
| -Salary Remaining : |
$1,008,000 |
| Andrej Sekera |
$937,500 (4) |
| -Salary Remaining : |
$937,500 |
| Steve Bernier |
$885,000 (2) |
| -Salary Remaining : |
$885,000 |
| Paul Martin |
$796,500 (1) |
| -Salary Remaining : |
$796,500 |
| Kyle Connor (Out of Payroll) |
$750,000 (3) |
| -Salary Remaining : |
$750,000 |
| Oliver Kylington (Out of Payroll) |
$650,000 (3) |
| -Salary Remaining : |
$650,000 |
| Joe Pavelski |
$650,000 (3) |
| -Salary Remaining : |
$650,000 |
| Jimmy Vesey (Out of Payroll) |
$650,000 (2) |
| -Salary Remaining : |
$650,000 |
| Stephane Veilleux |
$640,000 (1) |
| -Salary Remaining : |
$640,000 |
| Nikolai Zherdev |
$545,000 (2) |
| -Salary Remaining : |
$545,000 |
| Daniel Sprong (Out of Payroll) |
$500,000 (3) |
| -Salary Remaining : |
$500,000 |
| Shea Weber |
$400,000 (4) |
| -Salary Remaining : |
$400,000 |
| Nick Cousins (Out of Payroll) |
$400,000 (2) |
| -Salary Remaining : |
$400,000 |
| Jack Johnson |
$400,000 (2) |
| -Salary Remaining : |
$400,000 |
| Jussi Jokinen |
$280,000 (1) |
| -Salary Remaining : |
$280,000 |
| Brayden McNabb |
$275,000 (2) |
| -Salary Remaining : |
$275,000 |
| Total Pro Players | 27 |
| Salary Commitment |
| Year 5 : $27,086,902.00 |
| Year 6 : $23,139,602.00 |
| Year 7 : $11,381,650.00 |
| Year 8 : $6,206,750.00 |
| Salary Average Commitment |
| Year 5 : $520,000.00 |
| Year 6 : $400,000.00 |
| Year 7 : $160,000.00 |
| Year 8 : $40,000.00 |
|
Farm Players Salaries |
| Scottie Upshall |
$156,250 (2) |
| Salary Remaining : |
$156,250 |
| Anton Volchenkov |
$106,030 (1) |
| Salary Remaining : |
$106,030 |
| Jake Muzzin |
$85,000 (4) |
| Salary Remaining : |
$85,000 |
| Petr Mrazek |
$85,000 (4) |
| Salary Remaining : |
$85,000 |
| Mika Zibanejad |
$82,500 (5) |
| Salary Remaining : |
$82,500 |
| Sean Couturier |
$76,000 (4) |
| Salary Remaining : |
$76,000 |
| Julius Honka |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Nino Niederreiter |
$75,000 (3) |
| Salary Remaining : |
$75,000 |
| Sam Bennett |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Leon Draisaitl |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| J.T. Miller |
$71,500 (5) |
| Salary Remaining : |
$71,500 |
| Milan Lucic |
$70,000 (3) |
| Salary Remaining : |
$70,000 |
| Cody Ceci |
$65,000 (5) |
| Salary Remaining : |
$65,000 |
| Adam Erne |
$65,000 (1) |
| Salary Remaining : |
$65,000 |
| Christian Dvorak |
$65,000 (5) |
| Salary Remaining : |
$65,000 |
| Matt Nieto |
$60,000 (3) |
| Salary Remaining : |
$60,000 |
| Vladimir Sobotka |
$52,500 (1) |
| Salary Remaining : |
$52,500 |
| Vladislav Kamenev |
$50,000 (2) |
| Salary Remaining : |
$50,000 |
| Jake McCabe |
$50,000 (5) |
| Salary Remaining : |
$50,000 |
| Simon Despres |
$50,000 (2) |
| Salary Remaining : |
$50,000 |
| Brandon Kozun |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Chris Bigras |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Brandon Halverson |
$50,000 (2) |
| Salary Remaining : |
$50,000 |
| Lance Bouma |
$43,500 (3) |
| Salary Remaining : |
$43,500 |
| Mark Stone |
$40,000 (3) |
| Salary Remaining : |
$40,000 |
| Hudson Fasching |
$40,000 (1) |
| Salary Remaining : |
$40,000 |
| Tyler Cuma |
$40,000 (1) |
| Salary Remaining : |
$40,000 |
| Ian Cole |
$40,000 (1) |
| Salary Remaining : |
$40,000 |
| Brandon Montour |
$40,000 (2) |
| Salary Remaining : |
$40,000 |
| Calvin Pickard |
$35,000 (1) |
| Salary Remaining : |
$35,000 |
| Oskar Sundqvist |
$30,000 (2) |
| Salary Remaining : |
$30,000 |
| Esa Lindell |
$30,000 (2) |
| Salary Remaining : |
$30,000 |
| Brad Ross |
$27,500 (1) |
| Salary Remaining : |
$27,500 |
| Mattias Janmark-Nylen |
$20,000 (1) |
| Salary Remaining : |
$20,000 |
| Total Farm Players | 34 |
| Salary Commitment |
| Year 5 : $2,025,780.00 |
| Year 6 : $1,499,750.00 |
| Year 7 : $868,500.00 |
| Year 8 : $580,000.00 |
| Salary Average Commitment |
| Year 5 : $116,000.00 |
| Year 6 : $88,000.00 |
| Year 7 : $52,000.00 |
| Year 8 : $32,000.00 |
|