Arena Capacity - Ticket Price Attendance - % |
| Level 1: 6000 - $100 - 5,799 - 96.65% |
| Level 2: 5000 - $60 - 4,812 - 96.23% |
| Level 3: 2000 - $35 - 1,892 - 94.59% |
| Level 4: 4000 - $20 - 3,850 - 96.25% |
| Luxury: 1000 - $200 - 965 - 96.50% |
| Total Attendance : 18000 |
| Arena Name | |
Income |
| Home Games Left | 11 |
| Average Attendance - % | 17,317 - 96.21% |
| Average Income | $1,271,081 |
| Estimated Revenue | $13,981,894 |
Expense |
| Pro Payroll | $1,570,000 |
| Farm Payroll | $0 |
| Coach Payroll | $100,000 |
| Luxury Taxe Total | $0 |
| Games Remaining | 27 |
| Expenses Per Game | $26,094 |
| Estimated Season Expenses | $704,538 |
| Current Funds | $35,727,228 |
| Projected Bank Account | $49,004,584 |
|
Pro PayRoll |
| Jaroslav Janus |
$100,000 (3) |
| Patrick Lee |
$80,000 (3) |
| Greg Scott |
$80,000 (3) |
| Daniel Bartek |
$80,000 (3) |
| Dalibor Bortnak |
$80,000 (3) |
| Casey Pierro-Zabotel |
$80,000 (3) |
| Brett Ward |
$80,000 (3) |
| Ben Wright |
$80,000 (3) |
| Andrew Clark |
$80,000 (3) |
| Kevin Maletto |
$80,000 (3) |
| Matt Sokol |
$70,000 (3) |
| Luke Betts |
$70,000 (3) |
| Kevin Kraus |
$70,000 (3) |
| Jeremy Schappert |
$70,000 (3) |
| Colby Kulhanek |
$70,000 (3) |
| Tyler Myers |
$60,000 (3) |
| Shayne Neigum |
$60,000 (3) |
| Paul Van de Velde |
$60,000 (3) |
| Mike Scarborough |
$60,000 (3) |
| Brandon Kozun |
$60,000 (3) |
| Steve Chaffin |
$50,000 (3) |
| Hayden Rintoul |
$50,000 (3) |
| Salary Commitment |
| Year 1 : $1,570,000.00 |
| Year 2 : $1,570,000.00 |
| Year 3 : $1,570,000.00 |
| Year 4 : $0.00 |
|
Farm PayRoll |
| Neil Conway |
$8,000 (3) |
| Travis Gorman |
$7,000 (3) |
| Josh Gionfriddo |
$7,000 (3) |
| Sean Perkins |
$7,000 (3) |
| Tomas Polak |
$6,000 (3) |
| Mark Schneider |
$6,000 (3) |
| Isak Quakenbush |
$6,000 (3) |
| Colton Graf |
$6,000 (3) |
| Chris Leeming |
$6,000 (3) |
| Edward Pasquale |
$6,000 (3) |
| Andrew Hayes |
$6,000 (3) |
| Jamie Haines |
$5,000 (3) |
| Chris Beauchamp |
$5,000 (3) |
| Brendan Ranford |
$5,000 (3) |
| Brendan Childerley |
$5,000 (3) |
| Salary Commitment |
| Year 1 : $91,000.00 |
| Year 2 : $91,000.00 |
| Year 3 : $91,000.00 |
| Year 4 : $0.00 |
|