Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Sommet Center |
| Level 1: | 5704 - $60 - 5,029 - 88.17% |
| Level 2: | 4753 - $40 - 4,739 - 99.70% |
| Level 3: | 1901 - $25 - 1,649 - 86.73% |
| Level 4: | 3802 - $20 - 3,115 - 81.94% |
| Luxury : | 953 - $150 - 901 - 94.54% |
| Total Capacity : | 17113 |
| 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 | 0 |
| Average Attendance - % | 15,433 - 90.18% |
| Average Income per Game | $1,113,828 |
| Year to Date Revenue | $45,666,964 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $73,886,667 |
| Farm Players Total Salaries | $2,270,128 |
| Coaches Total Salaries | $500,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $73,865,384 |
| Farm Year To Date Expenses | $2,222,123 |
| Pro Salary Cap To Date | $72,015,356 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $387,431 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $11,824 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $72,015,356 |
| Estimate Under Maximum Salary Cap of $83,500,000 | $11,484,644 |
| Estimate Over Minimum Salary Cap of $61,700,000 | $10,315,356 |
| Current Bank Account | $72,442,146 |
| Projected Bank Account | $72,442,146 |
|
Pro Players Salaries |
| Miro Heiskanen (1 Way Contract) |
$8,450,000 (3) |
| -Salary Remaining : |
$0 |
| John Gibson (1 Way Contract) |
$6,400,000 (4) |
| -Salary Remaining : |
$0 |
| Nino Niederreiter (1 Way Contract) |
$5,500,000 (1) |
| -Salary Remaining : |
$0 |
| Calvin De Haan (1 Way Contract) |
$5,000,000 (1) |
| -Salary Remaining : |
$0 |
| Alexander Wennberg (1 Way Contract) |
$4,900,000 (2) |
| -Salary Remaining : |
$0 |
| Andrew Mangiapane (1 Way Contract) |
$4,500,000 (2) |
| -Salary Remaining : |
$0 |
| Alexander Kerfoot (1 Way Contract) |
$3,700,000 (1) |
| -Salary Remaining : |
$0 |
| Dmitry Kulikov (1 Way Contract) |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Jakub Vrana (1 Way Contract) |
$3,500,000 (4) |
| -Salary Remaining : |
$0 |
| Vitek Vanecek (1 Way Contract) |
$3,400,000 (2) |
| -Salary Remaining : |
$0 |
| Andreas Athanasiou (1 Way Contract) |
$3,300,000 (1) |
| -Salary Remaining : |
$0 |
| Nick Bjugstad (1 Way Contract) |
$3,250,000 (1) |
| -Salary Remaining : |
$0 |
| Zack Kassian (1 Way Contract) |
$3,200,000 (1) |
| -1 Way Contract Salary Cap : | $2,500,000 |
| -Salary Remaining : |
$0 |
| Mathieu Joseph (1 Way Contract) |
$2,500,000 (1) |
| -Salary Remaining : |
$0 |
| Pierre Engvall (1 Way Contract) |
$2,500,000 (1) |
| -Salary Remaining : |
$0 |
| Ryan Murray (1 Way Contract) |
$2,200,000 (3) |
| -1 Way Contract Salary Cap : | $1,500,000 |
| -Salary Remaining : |
$0 |
| Blake Lizotte |
$1,900,000 (2) |
| -Salary Remaining : |
$0 |
| Dylan Samberg |
$1,600,000 (1) |
| -Salary Remaining : |
$0 |
| Sebastian Aho |
$1,025,000 (1) |
| -Salary Remaining : |
$0 |
| Johnathan Kovacevic |
$1,000,000 (1) |
| -Salary Remaining : |
$0 |
| Cole Sillinger |
$925,000 (2) |
| -Salary Remaining : |
$0 |
| Janis Moser |
$886,667 (1) |
| -Salary Remaining : |
$0 |
| Hudson Fasching |
$750,000 (1) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2023 : $73,886,667 |
| Year 2024 : $36,175,000 |
| Year 2025 : $20,550,000 |
| Year 2026 : $9,900,000 |
| Salary Average Commitment |
| Year 2023 : $35,350,000 |
| Year 2024 : $14,200,000 |
| Year 2025 : $7,050,000 |
| Year 2026 : $4,200,000 |
| Salary Cap with 1 Way Contract |
| Year 2023 : $72,486,667 |
| Year 2024 : $35,475,000 |
| Year 2025 : $19,850,000 |
| Year 2026 : $9,900,000 |
|
Farm Players Salaries |
| Nicolas Aube-Kubel |
$150,000 (2) |
| Salary Remaining : |
$150,000 |
| Urho Vaakanainen |
$150,000 (1) |
| Salary Remaining : |
$150,000 |
| Kyle Capobianco |
$130,000 (1) |
| Salary Remaining : |
$130,000 |
| Sam Carrick |
$120,000 (1) |
| Salary Remaining : |
$120,000 |
| Libor Hajek |
$120,000 (1) |
| Salary Remaining : |
$120,000 |
| Ivan Prosvetov |
$110,000 (2) |
| Salary Remaining : |
$110,000 |
| Jansen Harkins |
$110,000 (1) |
| Salary Remaining : |
$110,000 |
| Nicolas Beaudin |
$98,358 (1) |
| Salary Remaining : |
$98,358 |
| Mitchell Gibson |
$95,000 (1) |
| Salary Remaining : |
$95,000 |
| Nathan Staios |
$95,000 (2) |
| Salary Remaining : |
$95,000 |
| Montana Onyebuchi |
$95,000 (2) |
| Salary Remaining : |
$95,000 |
| Thomas Bordeleau |
$91,667 (1) |
| Salary Remaining : |
$91,667 |
| Garrett Pilon |
$90,145 (1) |
| Salary Remaining : |
$90,145 |
| Mavrik Bourque |
$89,417 (3) |
| Salary Remaining : |
$89,417 |
| Arvid Soderblom |
$88,375 (1) |
| Salary Remaining : |
$88,375 |
| Lassi Thomson |
$86,333 (1) |
| Salary Remaining : |
$86,333 |
| Samuel Poulin |
$86,333 (2) |
| Salary Remaining : |
$86,333 |
| Zach Sawchenko |
$82,500 (1) |
| Salary Remaining : |
$82,500 |
| Jan Jenik |
$79,500 (1) |
| Salary Remaining : |
$79,500 |
| Andreas Johnsson |
$77,500 (4) |
| Salary Remaining : |
$77,500 |
| Max Willman |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Ryan Chyzowski |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Anton Blidh |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Total Farm Players | 23 |
| Salary Commitment |
| Year 2023 : $2,270,128 |
| Year 2024 : $853,250 |
| Year 2025 : $166,917 |
| Year 2026 : $77,500 |
| Salary Average Commitment |
| Year 2023 : $1,712,750 |
| Year 2024 : $686,917 |
| Year 2025 : $166,917 |
| Year 2026 : $77,500 |
|
