Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Hara Arena |
| Level 1: | 6400 - $100 - 5 713 - 89,27% |
| Level 2: | 5400 - $75 - 4 856 - 89,93% |
| Level 3: | 3400 - $50 - 3 014 - 88,64% |
| Level 4: | 4400 - $30 - 4 077 - 92,66% |
| Luxury : | 2400 - $175 - 1 730 - 72,08% |
| 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 | 37 |
| Average Attendance - % | 19 390 - 88,14% |
| Average Income per Game | $1,964,654 |
| Year to Date Revenue | $7,858,617 |
| 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 | $81,325,000 |
| Farm Players Total Salaries | $0 |
| Coaches Total Salaries | $0 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $6,714,909 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Cap To Date | $6,714,909 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $72,692,207 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 100 |
| Pro Expenses Per Days | $746,101 |
| Pro Estimated Expenses | $74,610,100 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $74,610,100 |
| Season Salary Cap | $81,325,000 |
| Estimate Under Maximum Salary Cap of $95,500,000 | $14,175,000 |
| Estimate Over Minimum Salary Cap of $48,000,000 | $33,325,000 |
| Current Bank Account | ($446,778) |
| Projected Bank Account | ($2,364,671) |
|
Pro Players Salaries |
| Oliver Ekman-Larsson |
$8,250,000 (2) |
| -Salary Remaining : |
$7,568,807 |
| Dylan Cozens |
$7,100,000 (2) |
| -Salary Remaining : |
$6,513,761 |
| Mason McTavish |
$7,000,000 (4) |
| -Salary Remaining : |
$6,422,018 |
| Gabriel Vilardi |
$7,000,000 (5) |
| -Salary Remaining : |
$6,422,018 |
| Brock Boeser |
$6,650,000 (3) |
| -Salary Remaining : |
$6,100,917 |
| Dylan Strome |
$6,500,000 (3) |
| -Salary Remaining : |
$5,963,303 |
| Blake Coleman |
$4,900,000 (2) |
| -Salary Remaining : |
$4,495,413 |
| Oliver Bjorkstrand |
$4,500,000 (1) |
| -Salary Remaining : |
$4,128,440 |
| Ryan McDonagh |
$4,200,000 (5) |
| -Salary Remaining : |
$3,853,211 |
| John Klingberg |
$4,150,000 (3) |
| -Salary Remaining : |
$3,807,339 |
| Derek Forbort |
$3,500,000 (3) |
| -Salary Remaining : |
$3,211,009 |
| Evan Rodrigues |
$3,000,000 (4) |
| -Salary Remaining : |
$2,752,294 |
| Jamie Drysdale |
$2,300,000 (3) |
| -Salary Remaining : |
$2,110,092 |
| Artturi Lehkonen |
$2,300,000 (1) |
| -Salary Remaining : |
$2,110,092 |
| Frederick Gaudreau |
$1,770,000 (5) |
| -Salary Remaining : |
$1,623,853 |
| Mathieu Olivier |
$1,100,000 (3) |
| -Salary Remaining : |
$1,009,174 |
| Noah Laba |
$870,000 (2) |
| -Salary Remaining : |
$798,165 |
| Erik Gustafsson |
$825,000 (3) |
| -Salary Remaining : |
$756,881 |
| Jacob Bernard-Docker |
$785,000 (1) |
| -Salary Remaining : |
$720,183 |
| Gage Goncalves |
$775,000 (2) |
| -Salary Remaining : |
$711,009 |
| Maxwell Crozier |
$775,000 (1) |
| -Salary Remaining : |
$711,009 |
| Ryan Shea |
$775,000 (3) |
| -Salary Remaining : |
$711,009 |
| Nick Blankenburg |
$775,000 (4) |
| -Salary Remaining : |
$711,009 |
| Joseph Woll |
$775,000 (4) |
| -Salary Remaining : |
$711,009 |
| Eric Comrie |
$750,000 (1) |
| -Salary Remaining : |
$688,073 |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 2026 : $81,325,000 |
| Year 2027 : $72,215,000 |
| Year 2028 : $50,320,000 |
| Year 2029 : $24,520,000 |
| Salary Average Commitment |
| Year 2026 : $81,325,000 |
| Year 2027 : $72,215,000 |
| Year 2028 : $50,320,000 |
| Year 2029 : $24,520,000 |
| Salary Cap with 1 Way Contract |
| Year 2026 : $81,325,000 |
| Year 2027 : $72,215,000 |
| Year 2028 : $50,320,000 |
| Year 2029 : $24,520,000 |
|
Farm Players Salaries |
| Jack Campbell |
$600,000 (3) |
| Salary Remaining : |
$600,000 |
| Carter Yakemchuk |
$97,500 (4) |
| Salary Remaining : |
$97,500 |
| Conor Geekie |
$95,000 (2) |
| Salary Remaining : |
$95,000 |
| David Reinbacher |
$95,000 (3) |
| Salary Remaining : |
$95,000 |
| Harrison Brunicke |
$93,750 (4) |
| Salary Remaining : |
$93,750 |
| Cam Lund |
$92,500 (2) |
| Salary Remaining : |
$92,500 |
| William Stromgren |
$91,750 (1) |
| Salary Remaining : |
$91,750 |
| Ty Mueller |
$87,000 (2) |
| Salary Remaining : |
$87,000 |
| Vyacheslav Buteyets |
$85,250 (3) |
| Salary Remaining : |
$85,250 |
| Hunter Drew |
$81,000 (1) |
| Salary Remaining : |
$81,000 |
| Jack Thompson |
$80,000 (3) |
| Salary Remaining : |
$80,000 |
| Felix Sandstrom |
$80,000 (3) |
| Salary Remaining : |
$80,000 |
| Lane Pederson |
$77,500 (3) |
| Salary Remaining : |
$77,500 |
| Garrett Pilon |
$77,500 (4) |
| Salary Remaining : |
$77,500 |
| Colton White |
$77,500 (3) |
| Salary Remaining : |
$77,500 |
| Ronnie Attard |
$77,500 (5) |
| Salary Remaining : |
$77,500 |
| Guillaume Brisebois |
$77,500 (5) |
| Salary Remaining : |
$77,500 |
| Dominik Shine |
$77,500 (4) |
| Salary Remaining : |
$77,500 |
| Mac Hollowell |
$77,500 (4) |
| Salary Remaining : |
$77,500 |
| Jayce Hawryluk |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Sean Malone |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Arnaud Durandeau |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Erik Kallgren |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Brendan Perlini |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Nelson Nogier |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Total Farm Players | 25 |
| Salary Commitment |
| Year 2026 : $2,571,250 |
| Year 2027 : $2,323,500 |
| Year 2028 : $1,674,000 |
| Year 2029 : $578,750 |
| Salary Average Commitment |
| Year 2026 : $2,571,250 |
| Year 2027 : $2,323,500 |
| Year 2028 : $1,674,000 |
| Year 2029 : $578,750 |
|