• Dump & Chase Hockey League
  • Day 63Game 431
    Jets2
    Stars4
    Boxscore 0 Likes
  • Day 68Game 463
    Jets0
    Ducks0
    Preview 0 Likes
  • Day 70Game 477
    Jets0
    Red Wings0
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Mikko Koivu
C
LW
RW
 
 
36 $8,666,667 UFA - - - - - - - -
Ryan O'Reilly
C
LW
RW
 
 
28 $7,627,500 $7,627,500 $7,627,500 $7,627,500 $7,627,500 UFA - - - -
Marc-Andre Fleury
 
 
 
 
G
35 $7,447,050 $7,447,050 $7,447,050 UFA - - - - - -
Alexander Steen
C
LW
RW
 
 
35 $6,300,000 UFA - - - - - - - -
Luke Glendening
C
LW
RW
 
 
30 $5,610,000 $5,610,000 UFA - - - - - - -
Seth Jones
 
 
 
D
 
25 $5,589,000 $5,589,000 RFA - - - - - - -
Nazem Kadri
C
LW
RW
 
 
29 $4,860,000 $4,860,000 UFA - - - - - - -
Tomas Hertl
C
LW
RW
 
 
26 $3,375,000 $3,375,000 $3,375,000 RFA - - - - - -
Tyson Barrie
 
 
 
D
 
28 $3,250,000 $3,250,000 UFA - - - - - - -
Alex Galchenyuk
C
LW
RW
 
 
25 $3,150,000 $3,150,000 RFA - - - - - - -
Josh Morrissey
 
 
 
D
 
24 $2,948,400 $2,948,400 $2,948,400 $2,948,400 RFA - - - - -
Duncan Keith
 
 
 
D
 
36 $2,769,231 UFA - - - - - - - -
Danny DeKeyser
 
 
 
D
 
29 $2,500,000 $2,500,000 UFA - - - - - - -
Niklas Hjalmarsson
 
 
 
D
 
32 $2,050,000 UFA - - - - - - - -
Tyler Bertuzzi
C
LW
RW
 
 
24 $1,310,400 $1,310,400 $1,310,400 $1,310,400 RFA - - - - -
Andrew Copp
C
LW
RW
 
 
25 $927,000 $927,000 $927,000 RFA - - - - - -
Brock Boeser
C
LW
RW
 
 
22 $900,000 RFA - - - - - - - -
Cal Petersen
 
 
 
 
G
25 $900,000 RFA - - - - - - - -
Jake Guentzel
C
LW
RW
 
 
25 $900,000 RFA - - - - - - - -
Kyle Connor
C
LW
RW
 
 
23 $900,000 RFA - - - - - - - -
Tony DeAngelo
 
 
 
D
 
24 $784,770 $784,770 RFA - - - - - - -
Marcus Sorensen
C
LW
RW
 
 
27 $718,200 $718,200 $718,200 $718,200 UFA - - - - -
Casey DeSmith
 
 
 
 
G
28 $698,625 $698,625 $698,625 $698,625 $698,625 UFA - - - -
Bonus - - - - - - - - - -
PRO TOTALS $74,181,843 $50,795,945 $25,052,175 $13,303,125 $8,326,125 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Jeremy Bracco
C
LW
RW
 
 
22 $900,000 $900,000 $900,000 RFA - - - - - -
Kole Lind
C
LW
RW
 
 
21 $900,000 $900,000 $900,000 RFA - - - - - -
Michael Dipietro
 
 
 
 
G
20 $900,000 $900,000 $900,000 RFA - - - - - -
Brendan Guhle
 
 
 
D
 
22 $900,000 $900,000 RFA - - - - - - -
Joni Tuulola
 
 
 
D
 
23 $900,000 $900,000 RFA - - - - - - -
Mason Appleton
C
LW
RW
 
 
23 $900,000 $900,000 RFA - - - - - - -
Nolan Patrick
C
LW
RW
 
 
21 $900,000 $900,000 RFA - - - - - - -
Warren Foegele
C
LW
RW
 
 
23 $900,000 $900,000 RFA - - - - - - -
Jordan Gross
 
 
 
D
 
24 $900,000 RFA - - - - - - - -
Kalle Kossila
C
LW
RW
 
 
26 $865,800 $865,800 RFA - - - - - - -
Travis Boyd
C
LW
RW
 
 
26 $816,000 RFA - - - - - - - -
FARM TOTALS $9,781,800 $8,065,800 $2,700,000 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Todd Reirden 47 $0 $0 $0 $0 $0 - - - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 13 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 68,079  5,237  87% $140  $9,531,060
Level 2: 5000 52,460  4,035  81% $85  $4,459,100
Level 3: 2000 20,977  1,614  81% $50  $1,048,850
Level 4: 4000 42,217  3,247  81% $35  $1,477,595
Level 5: 1000 10,852  835  83% $300  $3,255,600
Total Attendance: 194,585  14,968 83% - $22,599,393

Balance Sheet

Income
Home Games Left 28
Average Attendance - % 14,968 (83%)
Average Income per Game $1,738,415
Year to Date Revenue $ 22,599,393
Estimated Revenue $48,675,616
End Year Estimated Revenue $71,275,009
  Expense
Days Remaining 1
Pro Expenses Per Days $398,827
Pro Year To Date Expenses $398,827
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $74,181,843
Estimated Season Expenses $74,580,670

Bank Account
Current Funds $11,691,471
Projected Revenue + $71,275,009
Projected Expenses - $74,580,670
Projected Bank Account $8,385,810
 
Salary Cap
Salary Cap $79,500,000
Total Payroll $74,181,843
Remaining Cap Space $5,318,157