• AHSQ
  • Day 70Game 483
    Detroit1
    Winnipeg
    Boxscore 0 Likes
  • Day 75Game 518
    Philadelphia0
    Winnipeg
    Preview 0 Likes
  • Day 77Game 534
    Carolina0
    Winnipeg
    Preview 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 - - - -
Filip Forsberg
 
LW
RW
 
 
24 $6,000,000 $6,000,000 $6,000,000 RFA - -
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 - -
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 -
Brad Richardson
C
LW
 
 
 
34 $3,855,000 * $3,855,000 * UFA - - -
Riley Nash
C
 
RW
 
 
29 $3,855,000 * UFA - - - -
Josh Morrissey
 
 
 
D
 
23 $3,150,000 $3,150,000 RFA - - -
Andrej Sekera
 
 
 
D
 
32 $2,255,000 * UFA - - - -
Matt Hunwick
 
 
 
D
 
33 $2,100,000 * UFA - - - -
Andrew MacDonald
 
 
 
D
 
32 $1,500,000 * 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 - - - -
Mikhail Berdin
 
 
 
 
G
21 $650,000 $650,000 $650,000 RFA - -
Bonus - - - - - -
PRO TOTALS $75,147,500 $29,055,000 $15,750,000 $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
Karl Alzner
 
 
 
D
 
30 $4,625,000 UFA - - - -
Devan Dubnyk
 
 
 
 
G
33 $4,550,000 UFA - - - -
Brad Hunt
 
 
 
D
 
30 $1,050,000 $1,050,000 $1,050,000 $1,050,000 UFA -
Ilya Samsonov
 
 
 
 
G
21 $971,250 $971,250 $971,250 RFA - -
Jesse Puljujarvi
 
 
RW
 
 
21 $925,000 $925,000 $925,000 RFA - -
Luke Kunin
C
 
RW
 
 
22 $925,000 $925,000 $925,000 RFA - -
Jake Oettinger
 
 
 
 
G
20 $925,000 RFA - - - -
Libor Hajek
 
 
 
D
 
21 $892,500 $892,500 $892,500 RFA - -
Andreas Martinsen
 
LW
RW
 
 
28 $865,500 UFA - - - -
Lucas Johansen
 
 
 
D
 
21 $850,000 $850,000 $850,000 RFA - -
Daniel Vladar
 
 
 
 
G
21 $813,750 $813,750 RFA - - -
Nick Seeler
 
 
 
D
 
26 $753,375 $753,375 $753,375 UFA - -
Travis St. Denis
C
 
RW
 
 
26 $675,000 $675,000 RFA - - -
Guillaume Brisebois
 
 
 
D
 
21 $650,000 $650,000 $650,000 RFA - -
Jakob Stenqvist
 
 
 
D
 
20 $650,000 $650,000 $650,000 RFA - -
Anthony Angello
C
 
RW
 
 
23 $650,000 $650,000 RFA - - -
Jack Dugan
 
LW
 
 
 
20 $650,000 $650,000 RFA - - -
Joni Tuulola
 
 
 
D
 
23 $650,000 $650,000 RFA - - -
Lucas Carlsson
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
Mikael Hakkarainen
C
 
 
 
 
20 $650,000 $650,000 RFA - - -
Nikolai Kovalenko
 
 
RW
 
 
19 $650,000 $650,000 RFA - - -
Alexandr Darin
 
LW
 
 
 
18 $650,000 RFA - - - -
Anton Lindholm
 
 
 
D
 
24 $650,000 RFA - - - -
Arseni Gritsyuk
 
LW
 
 
 
17 $650,000 RFA - - - -
Cole Bardreau
C
 
 
 
 
25 $650,000 RFA - - - -
Colin Blackwell
C
 
 
 
 
25 $650,000 RFA - - - -
Marian Hossa
 
 
RW
 
 
40 $650,000 UFA - - - -
Nathan Horton
 
 
RW
 
 
33 $650,000 UFA - - - -
Otto Koivula
C
LW
 
 
 
21 $650,000 RFA - - - -
Patrik Virta
C
 
RW
 
 
23 $650,000 RFA - - - -
FARM TOTALS $29,871,375 $13,055,875 $7,667,125 $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 - 15 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 8000 67,790  4,519  56% $175  $11,863,250
Level 2: 4000 47,820  3,188  80% $125  $5,977,500
Level 3: 3500 27,743  1,850  53% $100  $2,774,300
Level 4: 3000 33,373  2,225  74% $65  $2,169,245
Level 5: 5500 28,875  1,925  35% $350  $10,106,250
Total Attendance: 205,601  13,707 57% - $38,668,647

Balance Sheet

Income
Home Games Left 26
Average Attendance - % 13,707 (57%)
Average Income per Game $2,577,910
Year to Date Revenue $ 38,668,647
Estimated Revenue $67,025,655
End Year Estimated Revenue $105,694,302
  Expense
Days Remaining 1
Pro Expenses Per Days $404,019
Pro Year To Date Expenses $404,019
Farm Expenses Per Days $160,599
Farm Year To Date Expenses $160,599
Pro Payroll $75,147,500
Estimated Season Expenses $75,712,118

Bank Account
Current Funds $346,744,420
Projected Revenue + $105,694,302
Projected Expenses - $75,712,118
Projected Bank Account $376,726,604
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $75,147,500
Remaining Cap Space $-3,747,500