• AHSQ
  • Day 60Game 405
    Chicago4
    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 - - - -
Julien Gauthier
 
 
RW
 
 
21 $925,000 $925,000 $925,000 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 - - - -
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 - - - -
Juho Lammikko
C
LW
 
 
 
22 $650,000 RFA - - - -
Bonus - - - - - -
PRO TOTALS $61,929,770 $46,947,457 $21,008,332 $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
Filip Chlapik
C
 
 
 
 
22 $925,000 $925,000 RFA - - -
Michael Spacek
C
 
RW
 
 
22 $892,500 $892,500 RFA - - -
Chris Driedger
 
 
 
 
G
24 $850,000 $850,000 $850,000 RFA - -
Simon Benoit
 
 
 
D
 
20 $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
 
22 $775,000 $775,000 RFA - - -
Thomas Schemitsch
 
 
 
D
 
22 $775,000 $775,000 RFA - - -
Yakov Trenin
C
LW
 
 
 
21 $775,000 $775,000 RFA - - -
Alex Broadhurst
C
 
 
 
 
26 $725,000 RFA - - - -
Jake Marchment
C
 
 
 
 
23 $715,000 $715,000 RFA - - -
Steven Fogarty
C
 
RW
 
 
25 $700,000 $700,000 RFA - - -
Kyle Burroughs
 
 
 
D
 
24 $675,000 $675,000 RFA - - -
Nolan Valleau
 
 
 
D
 
26 $667,500 RFA - - - -
Daniel Bukac
 
 
 
D
 
19 $650,000 $650,000 $650,000 RFA - -
Anthony Richard
C
LW
 
 
 
22 $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
 
 
 
 
21 $650,000 $650,000 RFA - - -
Eamon McAdam
 
 
 
 
G
24 $650,000 RFA - - - -
Fredrik Olofsson
 
LW
 
 
 
22 $650,000 RFA - - - -
Ivan Kulbakov
 
 
 
 
G
22 $650,000 RFA - - - -
Josh Wesley
 
 
 
D
 
23 $650,000 RFA - - - -
Linus Soderstrom
 
 
 
 
G
22 $650,000 RFA - - - -
Miles Gendron
 
 
 
D
 
22 $650,000 RFA - - - -
Rob Hamilton
 
 
 
D
 
25 $650,000 RFA - - - -
Tanner Faith
 
 
 
D
 
24 $650,000 RFA - - - -
FARM TOTALS $20,584,166 $13,991,666 $2,309,166 $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 - 12 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 8584 79,569  6,631  77% $125  $9,946,125
Level 2: 6514 59,021  4,918  76% $95  $5,606,995
Level 3: 3600 36,019  3,002  83% $65  $2,341,235
Level 4: 4080 45,205  3,767  92% $35  $1,582,175
Level 5: 1222 14,664  1,222  100% $275  $4,032,600
Total Attendance: 234,478  19,540 81% - $27,035,501

Balance Sheet

Income
Home Games Left 29
Average Attendance - % 19,540 (81%)
Average Income per Game $2,252,958
Year to Date Revenue $ 27,035,501
Estimated Revenue $65,335,794
End Year Estimated Revenue $92,371,295
  Expense
Days Remaining 1
Pro Expenses Per Days $332,956
Pro Year To Date Expenses $332,956
Farm Expenses Per Days $110,668
Farm Year To Date Expenses $110,668
Pro Payroll $61,929,770
Estimated Season Expenses $62,373,394

Bank Account
Current Funds $30,795,594
Projected Revenue + $92,371,295
Projected Expenses - $62,373,394
Projected Bank Account $60,793,495
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $61,929,770
Remaining Cap Space $9,470,230