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 |
|