Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Hara Arena |
| Level 1: | 6400 - $100 - 4 901 - 76,57% |
| Level 2: | 5400 - $75 - 4 125 - 76,38% |
| Level 3: | 3400 - $50 - 3 092 - 90,95% |
| Level 4: | 4400 - $30 - 4 077 - 92,67% |
| Luxury : | 2400 - $175 - 1 735 - 72,30% |
| Total Capacity : | 22000 |
| Team Popularity : | 100,00% |
| Farm |
| Farm Level 1: | 2000 - $35 - 0 - 0,00% |
| Farm Level 2: | 1000 - $0 - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 6 |
| Average Attendance - % | 17 930 - 81,50% |
| Average Income per Game | $1,725,013 |
| Year to Date Revenue | $60,375,438 |
| 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 | $79,152,500 |
| Farm Players Total Salaries | $0 |
| Coaches Total Salaries | $0 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $64,629,130 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Cap To Date | $64,629,130 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $10,350,075 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 20 |
| Pro Expenses Per Days | $726,170 |
| Pro Estimated Expenses | $14,523,400 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $14,523,400 |
| Season Salary Cap | $79,152,500 |
| Estimate Under Maximum Salary Cap of $83,500,000 | $4,347,500 |
| Estimate Over Minimum Salary Cap of $42,000,000 | $37,152,500 |
| Current Bank Account | $14,341,984 |
| Projected Bank Account | $10,168,659 |
|
Pro Players Salaries |
| Oliver Ekman-Larsson |
$8,250,000 (4) |
| -Salary Remaining : |
$1,513,761 |
| Dylan Cozens |
$7,100,000 (4) |
| -Salary Remaining : |
$1,302,752 |
| Brock Boeser |
$6,650,000 (5) |
| -Salary Remaining : |
$1,220,183 |
| Dylan Strome |
$6,500,000 (5) |
| -Salary Remaining : |
$1,192,661 |
| Joe Pavelski |
$5,500,000 (4) |
| -Salary Remaining : |
$1,009,174 |
| Martin Jones |
$5,500,000 (3) |
| -Salary Remaining : |
$1,009,174 |
| Ryan McDonagh |
$5,460,000 (2) |
| -Salary Remaining : |
$1,001,835 |
| Blake Coleman |
$4,900,000 (4) |
| -Salary Remaining : |
$899,083 |
| Oliver Bjorkstrand |
$4,500,000 (3) |
| -Salary Remaining : |
$825,688 |
| John Klingberg |
$4,150,000 (5) |
| -Salary Remaining : |
$761,468 |
| Derek Forbort |
$3,500,000 (5) |
| -Salary Remaining : |
$642,202 |
| Artturi Lehkonen |
$2,300,000 (3) |
| -Salary Remaining : |
$422,018 |
| Jamie Drysdale |
$2,300,000 (5) |
| -Salary Remaining : |
$422,018 |
| Jack Johnson |
$2,250,000 (4) |
| -Salary Remaining : |
$412,844 |
| Trevor Lewis |
$2,000,000 (1) |
| -Salary Remaining : |
$366,972 |
| Evan Rodrigues |
$2,000,000 (1) |
| -Salary Remaining : |
$366,972 |
| Jarred Tinordi |
$1,250,000 (5) |
| -Salary Remaining : |
$229,358 |
| Mathieu Olivier |
$1,100,000 (5) |
| -Salary Remaining : |
$201,835 |
| Mason McTavish |
$832,500 (1) |
| -Salary Remaining : |
$152,752 |
| Gabriel Vilardi |
$825,000 (2) |
| -Salary Remaining : |
$151,376 |
| Jacob Bernard-Docker |
$785,000 (3) |
| -Salary Remaining : |
$144,037 |
| Corey Perry |
$750,000 (3) |
| -Salary Remaining : |
$137,615 |
| Joseph Woll |
$750,000 (1) |
| -Salary Remaining : |
$137,615 |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2024 : $79,152,500 |
| Year 2025 : $73,570,000 |
| Year 2026 : $67,285,000 |
| Year 2027 : $53,450,000 |
| Salary Average Commitment |
| Year 2024 : $79,152,500 |
| Year 2025 : $73,570,000 |
| Year 2026 : $67,285,000 |
| Year 2027 : $53,450,000 |
| Salary Cap with 1 Way Contract |
| Year 2024 : $79,152,500 |
| Year 2025 : $73,570,000 |
| Year 2026 : $67,285,000 |
| Year 2027 : $53,450,000 |
|
Farm Players Salaries |
| Jack Campbell |
$600,000 (5) |
| Salary Remaining : |
$600,000 |
| Andrej Sekera |
$450,000 (1) |
| Salary Remaining : |
$450,000 |
| Jack Thompson |
$86,750 (2) |
| Salary Remaining : |
$86,750 |
| Joshua Roy |
$86,750 (3) |
| Salary Remaining : |
$86,750 |
| Maxwell Crozier |
$86,750 (2) |
| Salary Remaining : |
$86,750 |
| Slater Koekkoek |
$85,000 (2) |
| Salary Remaining : |
$85,000 |
| Ryan Murphy |
$82,500 (1) |
| Salary Remaining : |
$82,500 |
| Nick Blankenburg |
$82,500 (1) |
| Salary Remaining : |
$82,500 |
| Colton White |
$77,500 (5) |
| Salary Remaining : |
$77,500 |
| Lane Pederson |
$77,500 (5) |
| Salary Remaining : |
$77,500 |
| Ronnie Attard |
$77,500 (2) |
| Salary Remaining : |
$77,500 |
| Ryan Shea |
$77,500 (5) |
| Salary Remaining : |
$77,500 |
| Jasper Weatherby |
$77,500 (1) |
| Salary Remaining : |
$77,500 |
| Gage Goncalves |
$77,500 (1) |
| Salary Remaining : |
$77,500 |
| Arnaud Durandeau |
$75,000 (4) |
| Salary Remaining : |
$75,000 |
| Brendan Perlini |
$75,000 (4) |
| Salary Remaining : |
$75,000 |
| Markus Hannikainen |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Mac Hollowell |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Nelson Nogier |
$75,000 (4) |
| Salary Remaining : |
$75,000 |
| Sean Malone |
$75,000 (3) |
| Salary Remaining : |
$75,000 |
| Garrett Pilon |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Mark Friedman |
$75,000 (3) |
| Salary Remaining : |
$75,000 |
| Jayce Hawryluk |
$75,000 (4) |
| Salary Remaining : |
$75,000 |
| Eric Comrie |
$75,000 (3) |
| Salary Remaining : |
$75,000 |
| Total Farm Players | 24 |
| Salary Commitment |
| Year 2024 : $2,775,250 |
| Year 2025 : $1,780,250 |
| Year 2026 : $1,444,250 |
| Year 2027 : $1,132,500 |
| Salary Average Commitment |
| Year 2024 : $2,775,250 |
| Year 2025 : $1,780,250 |
| Year 2026 : $1,444,250 |
| Year 2027 : $1,132,500 |
|