• AHSQ
  •  

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 1 Jul 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26
Patrick Kane
 
 
RW
 
 
30 $14,300,000 UFA - - - -
Connor McDavid
C
 
 
 
 
21 $12,500,000 $12,500,000 $12,500,000 $12,500,000 RFA -
Jason Demers
 
 
 
D
 
30 $7,000,000 UFA - - - -
Connor Hellebuyck
 
 
 
 
G
25 $6,166,666 $6,166,666 $6,166,666 $6,166,666 UFA -
Colton Sceviour
C
LW
RW
 
 
29 $3,000,000 $3,000,000 UFA - - -
Steven Santini
 
 
 
D
 
23 $1,416,666 $1,416,666 RFA - - -
Tyler Bertuzzi
 
LW
RW
 
 
23 $1,400,000 RFA - - - -
Julien Gauthier
 
 
RW
 
 
21 $925,000 $925,000 RFA - - -
Clayton Keller
C
LW
RW
 
 
20 $925,000 RFA - - - -
Filip Chlapik
C
 
 
 
 
22 $925,000 RFA - - - -
Michael Spacek
C
 
RW
 
 
22 $892,500 RFA - - - -
Marcus Pettersson
 
 
 
D
 
22 $874,125 $874,125 RFA - - -
Chris Driedger
 
 
 
 
G
24 $850,000 $850,000 RFA - - -
Thomas Schemitsch
 
 
 
D
 
22 $775,000 RFA - - - -
Yakov Trenin
C
LW
 
 
 
21 $775,000 RFA - - - -
Ben Harpur
 
 
 
D
 
23 $725,000 RFA - - - -
Devon Toews
 
 
 
D
 
24 $715,000 RFA - - - -
Jake Marchment
C
 
 
 
 
23 $715,000 RFA - - - -
Anthony Richard
C
LW
 
 
 
22 $700,000 RFA - - - -
Colton White
 
 
 
D
 
22 $700,000 RFA - - - -
Keegan Kolesar
 
 
RW
 
 
21 $700,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $56,105,832 $25,732,457 $18,666,666 $18,666,666 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 1 Jul 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26
Simon Benoit
 
 
 
D
 
21 $809,166 $809,166 $809,166 RFA - -
Blake Speers
C
 
RW
 
 
23 $775,000 RFA - - - -
Nikita Korostelev
 
LW
RW
 
 
23 $775,000 RFA - - - -
Ryan Zuhlsdorf
 
 
 
D
 
23 $775,000 RFA - - - -
Tanner Laczynski
C
 
 
 
 
23 $725,000 $725,000 RFA - - -
Ben Jones
C
 
 
 
 
20 $700,000 $700,000 $700,000 RFA - -
Brett Davis
 
 
RW
 
 
21 $700,000 $700,000 $700,000 RFA - -
Logan Cockerill
 
LW
 
 
 
21 $700,000 $700,000 $700,000 RFA - -
Noah Cates
 
LW
 
 
 
21 $700,000 $700,000 $700,000 RFA - -
Daniel Bukac
 
 
 
D
 
20 $700,000 $700,000 RFA - - -
Jonne Tammela
 
 
RW
 
 
23 $700,000 RFA - - - -
Kyle Burroughs
 
 
 
D
 
24 $700,000 RFA - - - -
Martins Dzierkals
 
LW
 
 
 
23 $700,000 RFA - - - -
Nikita Pavlychev
C
 
 
 
 
22 $700,000 RFA - - - -
Steven Fogarty
C
 
RW
 
 
26 $700,000 RFA - - - -
FARM TOTALS $10,859,166 $5,034,166 $3,609,166 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-25
Clark Donatelli 52 $1,400,000 - - - -
COACHING TOTALS $1,400,000 $0 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 8584 0% $125  $0
Level 2: 6514 0% $95  $0
Level 3: 3600 0% $65  $0
Level 4: 4080 0% $35  $0
Level 5: 1222 0% $275  $0
Total Attendance: 0 0% - $0

Balance Sheet

Income
Home Games Left 0
Average Attendance - % 0%)
Average Income per Game $0
Year to Date Revenue $ 0
Estimated Revenue $0
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 $56,105,832
Estimated Season Expenses $56,105,832

Bank Account
Current Funds $44,603,583
Projected Revenue + $0
Projected Expenses - $56,105,832
Projected Bank Account $-11,502,249
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $56,105,832
Remaining Cap Space $15,294,168