• AHSQ
  • Day 57Game 104
    NY Islanders4
    Winnipeg
    Boxscore 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 1 Jul 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25
Mikko Koivu
C
 
 
 
 
35 $11,407,500 * UFA - - - -
Travis Zajac
C
 
 
 
 
33 $8,000,000 * UFA - - - -
Alexander Steen
 
LW
RW
 
 
35 $5,800,000 UFA - - - -
Niklas Hjalmarsson
 
 
 
D
 
32 $5,750,000 $5,750,000 UFA - - -
Alex Goligoski
 
 
 
D
 
33 $5,475,000 UFA - - - -
Brian Elliott
 
 
 
 
G
33 $5,200,000 * UFA - - - -
Kevin Hayes
C
 
RW
 
 
26 $5,175,000 RFA - - - -
Elias Lindholm
C
 
RW
 
 
25 $4,850,000 $4,850,000 $4,850,000 RFA - -
Karl Alzner
 
 
 
D
 
30 $4,625,000 * UFA - - - -
Devan Dubnyk
 
 
 
 
G
33 $4,550,000 UFA - - - -
Chris Tanev
 
 
 
D
 
29 $4,450,000 $4,450,000 UFA - - -
Viktor Arvidsson
 
LW
RW
 
 
25 $4,250,000 $4,250,000 $4,250,000 $4,250,000 UFA -
Michael Grabner
 
LW
RW
 
 
32 $3,900,000 UFA - - - -
Riley Nash
C
 
RW
 
 
29 $3,855,000 * UFA - - - -
Josh Morrissey
 
 
 
D
 
23 $3,150,000 $3,150,000 RFA - - -
William Karlsson
C
 
 
 
 
25 $3,050,000 RFA - - - -
Andrej Sekera
 
 
 
D
 
32 $2,255,000 * UFA - - - -
Matt Hunwick
 
 
 
D
 
33 $2,100,000 * UFA - - - -
Mark Barberio
 
 
 
D
 
28 $1,450,000 * UFA - - - -
Mitchell Marner
C
 
RW
 
 
22 $925,000 $925,000 RFA - - -
Pavel Zacha
C
LW
 
 
 
22 $925,000 $925,000 RFA - - -
J.T. Compher
C
LW
RW
 
 
23 $925,000 RFA - - - -
Anthony Cirelli
C
 
 
 
 
21 $850,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $0 $24,300,000 $9,100,000 $4,250,000 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 1 Jul 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25
Brad Hunt
 
 
 
D
 
31 $1,050,000 $1,050,000 $1,050,000 $1,050,000 UFA -
Ilya Samsonov
 
 
 
 
G
22 $971,250 $971,250 $971,250 RFA - -
Jesse Puljujarvi
 
 
RW
 
 
22 $925,000 $925,000 $925,000 RFA - -
Luke Kunin
C
 
RW
 
 
23 $925,000 $925,000 $925,000 RFA - -
Jake Oettinger
 
 
 
 
G
21 $925,000 RFA - - - -
Libor Hajek
 
 
 
D
 
22 $892,500 $892,500 $892,500 RFA - -
Andreas Martinsen
 
LW
RW
 
 
29 $865,500 UFA - - - -
Lucas Johansen
 
 
 
D
 
22 $850,000 $850,000 $850,000 RFA - -
Daniel Vladar
 
 
 
 
G
22 $813,750 $813,750 RFA - - -
Nick Seeler
 
 
 
D
 
27 $753,375 $753,375 $753,375 UFA - -
Guillaume Brisebois
 
 
 
D
 
22 $650,000 $650,000 $650,000 RFA - -
Jakob Stenqvist
 
 
 
D
 
21 $650,000 $650,000 $650,000 RFA - -
Mikhail Berdin
 
 
 
 
G
22 $650,000 $650,000 $650,000 RFA - -
Anthony Angello
C
 
RW
 
 
24 $650,000 $650,000 RFA - - -
Jack Dugan
 
LW
 
 
 
21 $650,000 $650,000 RFA - - -
Joni Tuulola
 
 
 
D
 
24 $650,000 $650,000 RFA - - -
Lucas Carlsson
 
 
 
D
 
23 $650,000 $650,000 RFA - - -
Mikael Hakkarainen
C
 
 
 
 
21 $650,000 $650,000 RFA - - -
Nikolai Kovalenko
 
 
RW
 
 
20 $650,000 $650,000 RFA - - -
Alexandr Darin
 
LW
 
 
 
19 $650,000 RFA - - - -
Anton Lindholm
 
 
 
D
 
25 $650,000 RFA - - - -
Arseni Gritsyuk
 
LW
 
 
 
18 $650,000 RFA - - - -
Cole Bardreau
C
 
 
 
 
26 $650,000 RFA - - - -
Colin Blackwell
C
 
 
 
 
26 $650,000 RFA - - - -
Marian Hossa
 
 
RW
 
 
40 $650,000 UFA - - - -
Nathan Horton
 
 
RW
 
 
34 $650,000 UFA - - - -
Otto Koivula
C
LW
 
 
 
22 $650,000 RFA - - - -
Patrik Virta
C
 
RW
 
 
24 $650,000 RFA - - - -
FARM TOTALS $20,671,375 $13,030,875 $8,317,125 $1,050,000 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Jared Bednar 46 $2,700,000 - - - -
COACHING TOTALS $2,700,000 $0 $0 $0 $0

Attendance

PRO Attendance - 9 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 8000 57,394  6,377  80% $175  $10,043,950
Level 2: 4000 35,314  3,924  98% $125  $4,414,250
Level 3: 3500 25,102  2,789  80% $100  $2,510,200
Level 4: 3000 26,043  2,894  96% $65  $1,692,795
Level 5: 5500 18,087  2,010  37% $350  $6,330,450
Total Attendance: 161,940  17,993 75% - $28,740,392

Balance Sheet

Income
Home Games Left -9
Average Attendance - % 17,993 (75%)
Average Income per Game $3,193,377
Year to Date Revenue $ 28,740,392
Estimated Revenue $-28,740,392
End Year Estimated Revenue $0
  Expense
Days Remaining 1
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $0
Estimated Season Expenses $0

Bank Account
Current Funds $380,386,387
Projected Revenue + $0
Projected Expenses - $0
Projected Bank Account $380,386,387
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $0
Remaining Cap Space $71,400,000