• Dump & Chase Hockey League
  •  

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 - - - - - - - -
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 - - - - - - -
Sven Baertschi
C
LW
RW
 
 
27 $3,120,899 RFA - - - - - - - -
Josh Morrissey
 
 
 
D
 
24 $2,948,400 $2,948,400 $2,948,400 $2,948,400 RFA - - - - -
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 - - - - - -
Nolan Patrick
C
LW
RW
 
 
21 $900,000 $900,000 RFA - - - - - - -
Warren Foegele
C
LW
RW
 
 
23 $900,000 $900,000 RFA - - - - - - -
Brock Boeser
C
LW
RW
 
 
22 $900,000 RFA - - - - - - - -
Charlie McAvoy
 
 
 
D
 
22 $900,000 RFA - - - - - - - -
Jake Guentzel
C
LW
RW
 
 
25 $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 $69,823,511 $46,985,945 $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 - - - - - - -
Cal Petersen
 
 
 
 
G
25 $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 - - - - - - - -
Justin Bailey
C
LW
RW
 
 
24 $736,450 $736,450 $736,450 RFA - - - - - -
FARM TOTALS $9,618,250 $7,002,250 $3,436,450 $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 - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 0% $101  $0
Level 2: 5000 0% $56  $0
Level 3: 2000 0% $36  $0
Level 4: 4000 0% $25  $0
Level 5: 1000 0% $205  $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 $69,823,511
Estimated Season Expenses $69,823,511

Bank Account
Current Funds $35,485,015
Projected Revenue + $0
Projected Expenses - $69,823,511
Projected Bank Account $-34,338,496
 
Salary Cap
Salary Cap $79,500,000
Total Payroll $69,823,511
Remaining Cap Space $9,676,489