Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Winnipeg Arena |
| Level 1: | 6400 - $100 - 4 904 - 76,63% |
| Level 2: | 5400 - $75 - 4 166 - 77,15% |
| Level 3: | 3400 - $50 - 3 022 - 88,90% |
| Level 4: | 4400 - $30 - 3 939 - 89,52% |
| Luxury : | 2400 - $175 - 1 750 - 72,90% |
| 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 | 3 |
| Average Attendance - % | 17 781 - 80,82% |
| Average Income per Game | $1,722,875 |
| Year to Date Revenue | $65,469,249 |
| 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 | $61,927,000 |
| Farm Players Total Salaries | $0 |
| Coaches Total Salaries | $0 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $52,881,511 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Cap To Date | $52,881,511 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $5,168,625 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 10 |
| Pro Expenses Per Days | $568,138 |
| Pro Estimated Expenses | $5,681,380 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $5,681,380 |
| Season Salary Cap | $61,927,000 |
| Estimate Under Maximum Salary Cap of $83,500,000 | $21,573,000 |
| Estimate Over Minimum Salary Cap of $42,000,000 | $19,927,000 |
| Current Bank Account | $246,855,813 |
| Projected Bank Account | $246,343,058 |
|
Pro Players Salaries |
| Jack Hughes |
$8,500,000 (3) |
| -Salary Remaining : |
$779,817 |
| Antti Raanta |
$5,000,000 (1) |
| -Salary Remaining : |
$458,716 |
| Jake Guentzel |
$5,000,000 (4) |
| -Salary Remaining : |
$458,716 |
| Brian Dumoulin |
$4,100,000 (4) |
| -Salary Remaining : |
$376,147 |
| Elias Pettersson |
$4,000,000 (1) |
| -Salary Remaining : |
$366,972 |
| Milan Lucic |
$4,000,000 (1) |
| -Salary Remaining : |
$366,972 |
| Elias Lindholm |
$3,850,000 (2) |
| -Salary Remaining : |
$353,211 |
| Robby Fabbri |
$3,500,000 (4) |
| -Salary Remaining : |
$321,101 |
| Josh Morrissey |
$3,150,000 (1) |
| -Salary Remaining : |
$288,991 |
| K'Andre Miller |
$3,098,000 (3) |
| -Salary Remaining : |
$284,220 |
| Nick Jensen |
$3,000,000 (1) |
| -Salary Remaining : |
$275,229 |
| Drake Batherson |
$2,500,000 (1) |
| -Salary Remaining : |
$229,358 |
| Vladislav Namestnikov |
$2,000,000 (5) |
| -Salary Remaining : |
$183,486 |
| Michael Bunting |
$1,150,000 (4) |
| -Salary Remaining : |
$105,505 |
| Adam Fantilli |
$950,000 (3) |
| -Salary Remaining : |
$87,156 |
| Luke Hughes |
$925,000 (2) |
| -Salary Remaining : |
$84,862 |
| Dmitri Voronkov |
$925,000 (2) |
| -Salary Remaining : |
$84,862 |
| Tye Kartye |
$867,500 (2) |
| -Salary Remaining : |
$79,587 |
| Morgan Frost |
$863,000 (2) |
| -Salary Remaining : |
$79,174 |
| Jack LaFontaine |
$838,500 (4) |
| -Salary Remaining : |
$76,927 |
| Egor Zamula |
$775,000 (3) |
| -Salary Remaining : |
$71,101 |
| Lukas Dostal |
$775,000 (3) |
| -Salary Remaining : |
$71,101 |
| Phillip Di Giuseppe |
$750,000 (4) |
| -Salary Remaining : |
$68,807 |
| Gavin Bayreuther |
$710,000 (2) |
| -Salary Remaining : |
$65,138 |
| Derek Grant |
$700,000 (1) |
| -Salary Remaining : |
$64,220 |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 2024 : $61,927,000 |
| Year 2025 : $39,577,000 |
| Year 2026 : $31,436,500 |
| Year 2027 : $17,338,500 |
| Salary Average Commitment |
| Year 2024 : $61,927,000 |
| Year 2025 : $39,577,000 |
| Year 2026 : $31,436,500 |
| Year 2027 : $17,338,500 |
| Salary Cap with 1 Way Contract |
| Year 2024 : $61,927,000 |
| Year 2025 : $39,577,000 |
| Year 2026 : $31,436,500 |
| Year 2027 : $17,338,500 |
|
Farm Players Salaries |
| Colin Miller |
$170,000 (5) |
| Salary Remaining : |
$170,000 |
| David Jiricek |
$95,000 (3) |
| Salary Remaining : |
$95,000 |
| Brayden Tracey |
$92,500 (1) |
| Salary Remaining : |
$92,500 |
| Dylan Holloway |
$92,500 (1) |
| Salary Remaining : |
$92,500 |
| Filip Roos |
$92,500 (1) |
| Salary Remaining : |
$92,500 |
| Vladimir Tkachev |
$92,500 (4) |
| Salary Remaining : |
$92,500 |
| Aidan McDonough |
$92,500 (1) |
| Salary Remaining : |
$92,500 |
| Emil Bemstrom |
$90,000 (1) |
| Salary Remaining : |
$90,000 |
| Dennis Cholowski |
$90,000 (1) |
| Salary Remaining : |
$90,000 |
| Cole Koepke |
$84,250 (1) |
| Salary Remaining : |
$84,250 |
| Wade Allison |
$82,000 (5) |
| Salary Remaining : |
$82,000 |
| Lukas Rousek |
$77,500 (1) |
| Salary Remaining : |
$77,500 |
| Jacob Peterson |
$77,500 (2) |
| Salary Remaining : |
$77,500 |
| Kyle Capobianco |
$77,500 (5) |
| Salary Remaining : |
$77,500 |
| Ian Mitchell |
$77,500 (1) |
| Salary Remaining : |
$77,500 |
| Declan Chisholm |
$77,500 (3) |
| Salary Remaining : |
$77,500 |
| Jack Studnicka |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Jordan Gross |
$75,000 (3) |
| Salary Remaining : |
$75,000 |
| Liam Foudy |
$75,000 (3) |
| Salary Remaining : |
$75,000 |
| Mike Hardman |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Robin Salo |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Fredrik Karlstrom |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Brogan Rafferty |
$75,000 (3) |
| Salary Remaining : |
$75,000 |
| Jake Bischoff |
$70,000 (2) |
| Salary Remaining : |
$70,000 |
| Marc Michaelis |
$70,000 (3) |
| Salary Remaining : |
$70,000 |
| Julius Honka |
$70,000 (3) |
| Salary Remaining : |
$70,000 |
| Joseph Blandisi |
$70,000 (2) |
| Salary Remaining : |
$70,000 |
| Stuart Percy |
$57,500 (1) |
| Salary Remaining : |
$57,500 |
| Total Farm Players | 28 |
| Salary Commitment |
| Year 2024 : $2,323,750 |
| Year 2025 : $1,327,000 |
| Year 2026 : $950,000 |
| Year 2027 : $422,000 |
| Salary Average Commitment |
| Year 2024 : $2,278,875 |
| Year 2025 : $1,282,125 |
| Year 2026 : $914,625 |
| Year 2027 : $379,500 |
|
