Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Ball Arena |
| Level 1: | 6000 - $400 - 3,067 - 51.12% |
| Level 2: | 5500 - $250 - 2,643 - 48.05% |
| Level 3: | 3000 - $150 - 1,281 - 42.69% |
| Level 4: | 6500 - $100 - 2,621 - 40.32% |
| Luxury : | 3000 - $800 - 1,200 - 40.00% |
| Total Capacity : | 24000 |
| Team Popularity : | 120.00% |
| Farm |
| Farm Level 1: | 6000 - $90 - 2,473 - 41.22% |
| Farm Level 2: | 3000 - $45 - 1,197 - 39.92% |
| Farm Total Capacity : | 9000 |
Income |
| Home Games Left | 2 |
| Average Attendance - % | 10,812 - 45.05% |
| Average Income per Game | $4,292,430 |
| Year to Date Revenue | $167,404,770 |
| Farm |
| Home Games Left | 2 |
| Average Attendance - % | 3,671 - 40.79% |
| Average Income per Game | $359,423 |
| Year to Date Revenue | $14,017,480 |
Expense |
| Pro Players Total Salaries | $75,635,000 |
| Farm Players Total Salaries | $3,322,500 |
| Coaches Total Salaries | $2,750,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $3,450,000 |
| Pro Year To Date Expenses | $69,544,257 |
| Farm Year To Date Expenses | $3,012,021 |
| Pro Salary Cap To Date | $69,544,257 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $8,584,860 |
| Farm Estimated Season Revenue | $718,845 |
| Pro Remaining Season Days | 15 |
| Pro Expenses Per Days | $385,893 |
| Pro Estimated Expenses | $5,788,395 |
| Farm Remaining Season Days | 15 |
| Farm Expenses Per Days | $16,952 |
| Farm Estimated Expenses | $254,280 |
| Estimated Season Expenses | $6,042,675 |
| Season Salary Cap | $79,085,000 |
| Estimate Under Maximum Salary Cap of $88,000,000 | $8,915,000 |
| Estimate Over Minimum Salary Cap of $65,000,000 | $14,085,000 |
| Current Bank Account | $612,340,335 |
| Projected Bank Account | $615,601,365 |
|
Pro Players Salaries |
| Thomas Chabot |
$7,500,000 (1) |
| Tyson Barrie |
$7,200,000 (3) |
| Cam Atkinson |
$6,400,000 (1) |
| Michael Bunting |
$6,300,000 (3) |
| Tom Wilson |
$5,850,000 (1) |
| Josh Manson |
$5,800,000 (4) |
| Tristan Jarry |
$5,250,000 (3) |
| Ryan Graves |
$4,860,000 (3) |
| Lars Eller |
$4,300,000 (2) |
| Brandon Tanev |
$4,200,000 (4) |
| Josh Norris |
$4,200,000 (3) |
| Jake Middleton |
$2,500,000 (4) |
| Casey DeSmith |
$2,500,000 (2) |
| Trevor Moore |
$2,000,000 (3) |
| Garnet Hathaway |
$2,000,000 (4) |
| Derek Ryan |
$1,250,000 (2) |
| Wyatt Johnston |
$950,000 (2) |
| Beck Malenstyn |
$925,000 (2) |
| Will Borgen |
$900,000 (1) |
| Matty Beniers |
$750,000 (1) |
| Total Pro Players | 20 |
| Salary Commitment |
| Year 2024 : $75,635,000 |
| Year 2025 : $54,235,000 |
| Year 2026 : $44,310,000 |
| Year 2027 : $14,500,000 |
| Salary Average Commitment |
| Year 2024 : $79,225,000 |
| Year 2025 : $57,475,000 |
| Year 2026 : $46,350,000 |
| Year 2027 : $14,500,000 |
| Salary Cap with 1 Way Contract |
| Year 2024 : $75,635,000 |
| Year 2025 : $54,235,000 |
| Year 2026 : $44,310,000 |
| Year 2027 : $14,500,000 |
|
Farm Players Salaries |
| Adam Gaudette |
$100,000 (1) |
| Ben Harpur |
$97,500 (3) |
| Keegan Kolesar |
$95,000 (1) |
| Steven Lorentz |
$92,500 (4) |
| Pavel Cajan |
$92,500 (3) |
| Anson Thornton |
$92,500 (4) |
| Ethan Frisch |
$87,500 (4) |
| Dryden Hunt |
$87,500 (4) |
| Riley Damiani |
$87,500 (4) |
| Jeff Malott |
$87,500 (4) |
| Andreas Englund |
$87,500 (4) |
| Mark Kastelic |
$87,500 (3) |
| Bokondji Imama |
$87,500 (4) |
| Andy Welinski |
$85,000 (2) |
| Garrett Pilon |
$85,000 (2) |
| Nathan Walker |
$85,000 (2) |
| Dan Renouf |
$85,000 (2) |
| Philip Kemp |
$85,000 (1) |
| Tanner Kaspick |
$85,000 (2) |
| Tyce Thompson |
$82,500 (3) |
| Joona Koppanen |
$80,000 (2) |
| Eric Comrie |
$80,000 (1) |
| Adam Ginning |
$77,500 (1) |
| Aatu Raty |
$77,500 (2) |
| Brett Berard |
$77,500 (3) |
| Adam Edstrom |
$77,500 (2) |
| Colton Dach |
$77,500 (3) |
| Aku Raty |
$77,500 (2) |
| Jonny Tychonick |
$77,500 (2) |
| Fedor Svechkov |
$77,500 (3) |
| Filip Johansson |
$77,500 (2) |
| Gavin White |
$77,500 (3) |
| Lian Bichsel |
$77,500 (3) |
| Mason Primeau |
$77,500 (2) |
| Montana Onyebuchi |
$77,500 (2) |
| Zack Ostapchuk |
$77,500 (3) |
| Ryan Shea |
$77,500 (1) |
| Alec Regula |
$75,000 (1) |
| Oskar Back |
$75,000 (1) |
| Mathias Laferriere |
$75,000 (1) |
| Total Farm Players | 40 |
| Salary Commitment |
| Year 2024 : $3,322,500 |
| Year 2025 : $2,582,500 |
| Year 2026 : $1,535,000 |
| Year 2027 : $710,000 |
| Salary Average Commitment |
| Year 2024 : $3,322,500 |
| Year 2025 : $2,582,500 |
| Year 2026 : $1,535,000 |
| Year 2027 : $710,000 |
|