• AHSQ
  • Day 111Game 759
    Detroit3
    Colorado
    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
Patrick Kane
 
 
RW
 
 
30 $14,300,000 $14,300,000 UFA - - -
Connor McDavid
C
 
 
 
 
21 $12,500,000 * $12,500,000 * $12,500,000 * $12,500,000 * $12,500,000 * RFA
Jason Demers
 
 
 
D
 
30 $7,000,000 $7,000,000 UFA - - -
Connor Hellebuyck
 
 
 
 
G
25 $6,166,666 * $6,166,666 * $6,166,666 * $6,166,666 * $6,166,666 * UFA
Leo Komarov
C
LW
RW
 
 
31 $3,835,000 UFA - - - -
Colton Sceviour
C
LW
RW
 
 
29 $3,000,000 UFA - - - -
Dale Weise
 
 
RW
 
 
31 $2,676,000 UFA - - - -
Steven Santini
 
 
 
D
 
23 $1,416,666 $1,416,666 $1,416,666 RFA - -
Tyler Bertuzzi
 
LW
RW
 
 
23 $1,400,000 $1,400,000 RFA - - -
Nick Cousins
C
LW
RW
 
 
25 $1,000,000 RFA - - - -
Anthony Beauvillier
 
LW
 
 
 
21 $971,250 RFA - - - -
Anthony Duclair
 
LW
RW
 
 
23 $937,125 RFA - - - -
Clayton Keller
C
LW
RW
 
 
20 $925,000 $925,000 RFA - - -
Marcus Pettersson
 
 
 
D
 
22 $874,125 $874,125 RFA - - -
Sam Carrick
C
 
 
 
 
27 $788,288 RFA - - - -
Yakov Trenin
C
LW
 
 
 
21 $775,000 $775,000 RFA - - -
Ben Harpur
 
 
 
D
 
23 $725,000 $725,000 RFA - - -
Devon Toews
 
 
 
D
 
24 $715,000 $715,000 RFA - - -
Frank Corrado
 
 
 
D
 
25 $698,775 RFA - - - -
Calle Rosen
 
 
 
D
 
25 $650,000 RFA - - - -
Igor Shesterkin
 
 
 
 
G
23 $650,000 RFA - - - -
Josh Wesley
 
 
 
D
 
22 $650,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $61,779,770 $46,797,457 $20,083,332 $18,666,666 $18,666,666 $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
Julien Gauthier
 
 
RW
 
 
22 $925,000 $925,000 $925,000 RFA - -
Filip Chlapik
C
 
 
 
 
22 $925,000 $925,000 RFA - - -
Michael Spacek
C
 
RW
 
 
22 $892,500 $892,500 RFA - - -
Chris Driedger
 
 
 
 
G
25 $850,000 $850,000 $850,000 RFA - -
Simon Benoit
 
 
 
D
 
21 $809,166 $809,166 $809,166 $809,166 RFA -
Blake Speers
C
 
RW
 
 
22 $775,000 $775,000 RFA - - -
Nikita Korostelev
 
LW
RW
 
 
22 $775,000 $775,000 RFA - - -
Ryan Zuhlsdorf
 
 
 
D
 
23 $775,000 $775,000 RFA - - -
Thomas Schemitsch
 
 
 
D
 
23 $775,000 $775,000 RFA - - -
Alex Broadhurst
C
 
 
 
 
26 $725,000 RFA - - - -
Jake Marchment
C
 
 
 
 
24 $715,000 $715,000 RFA - - -
Steven Fogarty
C
 
RW
 
 
26 $700,000 $700,000 RFA - - -
Kyle Burroughs
 
 
 
D
 
24 $675,000 $675,000 RFA - - -
Nolan Valleau
 
 
 
D
 
27 $667,500 RFA - - - -
Daniel Bukac
 
 
 
D
 
20 $650,000 $650,000 $650,000 RFA - -
Anthony Richard
C
LW
 
 
 
23 $650,000 $650,000 RFA - - -
Colton White
 
 
 
D
 
22 $650,000 $650,000 RFA - - -
Jonne Tammela
 
 
RW
 
 
22 $650,000 $650,000 RFA - - -
Keegan Kolesar
 
 
RW
 
 
22 $650,000 $650,000 RFA - - -
Martins Dzierkals
 
LW
 
 
 
22 $650,000 $650,000 RFA - - -
Nikita Pavlychev
C
 
 
 
 
22 $650,000 $650,000 RFA - - -
Eamon McAdam
 
 
 
 
G
25 $650,000 RFA - - - -
Fredrik Olofsson
 
LW
 
 
 
23 $650,000 RFA - - - -
Ivan Kulbakov
 
 
 
 
G
23 $650,000 RFA - - - -
Juho Lammikko
C
LW
 
 
 
23 $650,000 RFA - - - -
Linus Soderstrom
 
 
 
 
G
23 $650,000 RFA - - - -
Miles Gendron
 
 
 
D
 
23 $650,000 RFA - - - -
Rob Hamilton
 
 
 
D
 
26 $650,000 RFA - - - -
Tanner Faith
 
 
 
D
 
24 $650,000 RFA - - - -
FARM TOTALS $20,734,166 $14,141,666 $3,234,166 $809,166 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-24
Clark Donatelli 51 $1,400,000 $1,400,000 - - -
COACHING TOTALS $1,400,000 $1,400,000 $0 $0 $0

Attendance

PRO Attendance - 25 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 8584 166,582  6,663  78% $125  $20,822,750
Level 2: 6514 122,357  4,894  75% $95  $11,623,915
Level 3: 3600 77,011  3,080  86% $65  $5,005,715
Level 4: 4080 94,372  3,775  93% $35  $3,303,020
Level 5: 1222 30,550  1,222  100% $275  $8,401,250
Total Attendance: 490,872  19,635 82% - $56,530,149

Balance Sheet

Income
Home Games Left 16
Average Attendance - % 19,635 (82%)
Average Income per Game $2,261,206
Year to Date Revenue $ 56,530,149
Estimated Revenue $36,179,295
End Year Estimated Revenue $92,709,444
  Expense
Days Remaining 1
Pro Expenses Per Days $332,149
Pro Year To Date Expenses $332,149
Farm Expenses Per Days $111,474
Farm Year To Date Expenses $111,474
Pro Payroll $61,779,770
Estimated Season Expenses $62,223,393

Bank Account
Current Funds $39,909,698
Projected Revenue + $92,709,444
Projected Expenses - $62,223,393
Projected Bank Account $70,395,749
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $61,779,770
Remaining Cap Space $9,620,230