Arena Capacity - Ticket Price Attendance - % |
| Level 1: 6000 - $100 - 6,000 - 100.00% |
| Level 2: 5000 - $60 - 5,000 - 100.00% |
| Level 3: 2000 - $35 - 2,000 - 100.00% |
| Level 4: 4000 - $20 - 4,000 - 100.00% |
| Luxury: 1000 - $200 - 1,000 - 100.00% |
| Total Attendance : 18000 |
| Arena Name | Air Canada Center |
Income |
| Average Attendance - % | 18,000 - 100.00% |
| Average Income | $1,205,487 |
| Estimated Revenue | $7,232,920 |
Expense |
| Pro Payroll | $44,456,290 |
| Farm Payroll | $1,461,141 |
| Coach Payroll | $822,000 |
| Luxury Taxe Total | $0 |
| Current Funds | $32,144,114 |
| Projected Bank Account | $32,144,114 |
|
Pro PayRoll |
| Mats Sundin |
$6,062,500 (2) |
| Salary Left : |
$6,062,500 |
| Roberto Luongo |
$5,397,350 (3) |
| Salary Left : |
$5,397,350 |
| Bryan McCabe |
$5,000,000 (2) |
| Salary Left : |
$5,000,000 |
| Trent Hunter |
$4,214,750 (3) |
| Salary Left : |
$4,214,750 |
| Tomas Kaberle |
$4,000,000 (1) |
| Salary Left : |
$4,000,000 |
| Steve Sullivan |
$3,400,000 (1) |
| Salary Left : |
$3,400,000 |
| Bobby Holik |
$3,200,000 (1) |
| Salary Left : |
$3,200,000 |
| Mike Richards |
$2,674,583 (4) |
| Salary Left : |
$2,674,583 |
| Erik Cole |
$1,531,875 (1) |
| Salary Left : |
$1,531,875 |
| Petteri Nokelainen |
$1,210,000 (1) |
| Salary Left : |
$1,210,000 |
| Ian White |
$1,163,750 (4) |
| Salary Left : |
$1,163,750 |
| Matthew Stajan |
$1,048,878 (2) |
| Salary Left : |
$1,048,878 |
| Geoff Platt |
$1,000,417 (4) |
| Salary Left : |
$1,000,417 |
| Paul Ranger |
$843,333 (3) |
| Salary Left : |
$843,333 |
| Ryan Getzlaf |
$598,950 (1) |
| Salary Left : |
$598,950 |
| Claude Giroux |
$598,950 (1) |
| Salary Left : |
$598,950 |
| Eric Johnson |
$598,950 (1) |
| Salary Left : |
$598,950 |
| Mathieu Garon |
$502,000 (3) |
| Salary Left : |
$502,000 |
| Mike Green |
$475,000 (1) |
| Salary Left : |
$475,000 |
| Daniel Carcillo |
$475,000 (1) |
| Salary Left : |
$475,000 |
| Christian Laflamme |
$460,000 (1) |
| Salary Left : |
$460,000 |
| Salary Commitment |
| Year 4 : $44,456,286.00 |
| Year 5 : $27,907,561.00 |
| Year 6 : $15,796,183.00 |
| Year 7 : $4,838,750.00 |
|
Farm PayRoll |
| Mikael Tellqvist |
$91,018 (3) |
| Salary Left : |
$91,018 |
| Steve Bernier |
$72,601 (3) |
| Salary Left : |
$72,601 |
| Mario Scalzo |
$72,500 (3) |
| Salary Left : |
$72,500 |
| Dylan Hunter |
$65,537 (2) |
| Salary Left : |
$65,537 |
| Alexei Kaigorodov |
$65,500 (2) |
| Salary Left : |
$65,500 |
| Matt Niskanen |
$59,895 (2) |
| Salary Left : |
$59,895 |
| Shea Guthrie |
$59,895 (2) |
| Salary Left : |
$59,895 |
| Justin Pogge |
$59,895 (2) |
| Salary Left : |
$59,895 |
| Mark Mitera |
$54,450 (2) |
| Salary Left : |
$54,450 |
| Logan Macmillan |
$54,450 (2) |
| Salary Left : |
$54,450 |
| James Van Riemsdyk |
$54,450 (2) |
| Salary Left : |
$54,450 |
| Jakub Voracek |
$54,450 (2) |
| Salary Left : |
$54,450 |
| Shawn Matthias |
$47,500 (2) |
| Salary Left : |
$47,500 |
| Ryan Callahan |
$47,500 (2) |
| Salary Left : |
$47,500 |
| Tyler Kennedy |
$47,500 (2) |
| Salary Left : |
$47,500 |
| Peter Holland |
$47,500 (2) |
| Salary Left : |
$47,500 |
| Anton Stralman |
$47,500 (2) |
| Salary Left : |
$47,500 |
| Dmitri Vorobiev |
$47,500 (1) |
| Salary Left : |
$47,500 |
| Andy Wozniewski |
$47,500 (1) |
| Salary Left : |
$47,500 |
| Steve Begin |
$46,500 (2) |
| Salary Left : |
$46,500 |
| Tom Kostopoulos |
$46,000 (2) |
| Salary Left : |
$46,000 |
| Dany Kristo |
$45,600 (4) |
| Salary Left : |
$45,600 |
| Jarkko Ruutu |
$45,500 (2) |
| Salary Left : |
$45,500 |
| Johnathan Aitken |
$45,200 (1) |
| Salary Left : |
$45,200 |
| Brett Skinner |
$45,200 (3) |
| Salary Left : |
$45,200 |
| Gregory Campbell |
$45,000 (1) |
| Salary Left : |
$45,000 |
| Ron Hainsey |
$45,000 (1) |
| Salary Left : |
$45,000 |
| Salary Commitment |
| Year 4 : $1,461,141.00 |
| Year 5 : $1,230,941.00 |
| Year 6 : $326,919.00 |
| Year 7 : $45,600.00 |
|