• DNHL

« back

next »

  • Day 131Game 851
    Blackhawks5
    Senators4
    BoxscoreOT
  • Day 133Game 874
    Hurricanes0
    Blackhawks0
    Preview
  • Day 135Game 885
    Blackhawks0
    Flyers0
    Preview
  • Day 137Game 901
    Blackhawks0
    Jets0
    Preview
  • Day 139Game 918
    Blackhawks
    Red Wings
    Preview
  • Day 131Game 851
    Hogs3
    Senators4
    BoxscoreSO
  • Day 133Game 874
    Wolves0
    Hogs0
    Preview
  • Day 135Game 885
    Hogs0
    Phantoms0
    Preview
  • Day 137Game 901
    Hogs0
    Moose0
    Preview
  • Day 139Game 918
    Hogs
    Griffins
    Preview

Finances


Pro Team Payroll

Finances - Pro Team Payroll
* = No Trade Clause
Players Position(s) Age OV 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32
Connor McDavid
C
 
 
 
 
27 91 $12,500,000 $12,500,000 $12,500,000 UFA - - - - -
Tyler Seguin
C
LW
RW
 
 
32 76 $8,870,000 $8,870,000 $8,870,000 $8,870,000 UFA - - - -
Ryan McDonagh
 
 
 
D
 
35 80 $6,410,000 $6,410,000 $6,410,000 UFA - - - - -
Jonathan Toews
C
 
 
 
 
36 74 $5,910,000 UFA - - - - - - -
MacKenzie Weegar
 
 
 
D
 
30 79 $5,310,000 $5,310,000 $5,310,000 $5,310,000 $5,310,000 $5,310,000 $5,310,000 $5,310,000 UFA
Tom Wilson
 
 
RW
 
 
30 76 $5,166,666 UFA - - - - - - -
Andre Burakovsky
C
LW
RW
 
 
29 77 $4,950,000 $4,950,000 $4,950,000 $4,950,000 UFA - - - -
Taylor Hall
C
LW
 
 
 
32 73 $4,500,000 $4,500,000 UFA - - - - - -
Phillip Danault
C
LW
 
 
 
31 78 $4,400,000 $4,400,000 $4,400,000 $4,400,000 UFA - - - -
David Perron
 
LW
RW
 
 
36 76 $4,280,000 UFA - - - - - - -
Nick Leddy
 
 
 
D
 
33 77 $4,000,000 $4,000,000 $4,000,000 UFA - - - - -
Ilya Samsonov
 
 
 
 
G
27 81 $3,550,000 UFA - - - - - - -
Devon Toews
 
 
 
D
 
30 87 $3,280,000 UFA - - - - - - -
Frank Vatrano
C
LW
RW
 
 
30 73 $2,740,000 $2,740,000 UFA - - - - - -
Dante Fabbro
 
 
 
D
 
26 72 $2,500,000 RFA - - - - - - -
Henri Jokiharju
 
 
 
D
 
25 73 $2,500,000 RFA - - - - - - -
Patrick Kane
C
 
RW
 
 
35 78 $2,340,000 UFA - - - - - - -
Philipp Kurashev
C
LW
RW
 
 
24 71 $2,250,000 $2,250,000 RFA - - - - - -
Alex Stalock
 
 
 
 
G
36 72 $880,000 UFA - - - - - - -
Tyler Motte
C
LW
RW
 
 
29 71 $800,000 UFA - - - - - - -
Mark Jankowski
C
LW
 
 
 
29 69 $780,000 UFA - - - - - - -
PRO TOTALS $87,916,666 $55,930,000 $46,440,000 $23,530,000 $5,310,000 $5,310,000 $5,310,000 $5,310,000 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age OV 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32
Brett Howden
C
LW
RW
 
 
26 69 $1,900,000 $1,900,000 UFA - - - - - -
Lars Eller
C
LW
RW
 
 
35 70 $1,840,000 $1,840,000 UFA - - - - - -
Chaz Lucius
C
 
 
 
 
21 54 $1,294,167 $1,294,167 $1,294,167 RFA - - - - -
Brandon Duhaime
 
LW
RW
 
 
27 68 $1,100,000 UFA - - - - - - -
Arthur Kaliyev
 
LW
RW
 
 
22 70 $1,035,833 RFA - - - - - - -
Connor Zary
C
LW
 
 
 
22 63 $1,035,833 RFA - - - - - - -
Tye Felhaber
C
LW
RW
 
 
25 56 $1,019,813 RFA - - - - - - -
Brett Berard
 
LW
 
 
 
21 52 $925,000 $925,000 $925,000 RFA - - - - -
Joel Blomqvist
 
 
 
 
G
22 53 $925,000 $925,000 $925,000 RFA - - - - -
Cross Hanas
 
LW
 
 
 
22 58 $925,000 $925,000 RFA - - - - - -
Adam Ginning
 
 
 
D
 
24 64 $925,000 RFA - - - - - - -
Layton Ahac
 
 
 
D
 
23 57 $925,000 RFA - - - - - - -
Tyler Angle
C
LW
 
 
 
23 62 $925,000 RFA - - - - - - -
Owen Beck
C
 
 
 
 
20 59 $918,333 $918,333 $918,333 RFA - - - - -
Ole Bjorgvik-Holm
 
 
 
D
 
22 55 $917,500 RFA - - - - - - -
Zayde Wisdom
C
 
RW
 
 
21 57 $896,667 $896,667 RFA - - - - - -
Matthew Robertson
 
 
 
D
 
23 61 $896,667 RFA - - - - - - -
Jacob Ingham
 
 
 
 
G
24 48 $892,500 RFA - - - - - - -
Judd Caulfield
 
 
RW
 
 
23 53 $837,500 $837,500 RFA - - - - - -
Ronan Seeley
 
 
 
D
 
21 60 $837,500 $837,500 RFA - - - - - -
Jeremie Poirier
 
 
 
D
 
22 63 $833,333 $833,333 RFA - - - - - -
Andrew Cogliano
C
LW
RW
 
 
37 69 $830,000 UFA - - - - - - -
Jorian Donovan
 
 
 
D
 
20 52 $818,333 $818,333 $818,333 RFA - - - - -
Tyler Tucker
 
 
 
D
 
24 67 $800,000 $800,000 RFA - - - - - -
Mason Shaw
C
LW
 
 
 
25 68 $787,500 RFA - - - - - - -
Ryan Francis
C
 
 
 
 
22 53 $787,500 RFA - - - - - - -
Jujhar Khaira
C
LW
 
 
 
29 70 $780,000 UFA - - - - - - -
Jonas Johansson
 
 
 
 
G
28 69 $775,000 $775,000 UFA - - - - - -
Noah Juulsen
 
 
 
D
 
27 67 $775,000 $775,000 UFA - - - - - -
Adam Brooks
C
 
 
 
 
28 62 $775,000 UFA - - - - - - -
Alex Limoges
C
LW
 
 
 
26 63 $775,000 RFA - - - - - - -
Bobby McMann
 
LW
RW
 
 
28 62 $775,000 UFA - - - - - - -
Jaydon Dureau
 
LW
 
 
 
23 54 $775,000 RFA - - - - - - -
Jet Greaves
 
 
 
 
G
23 64 $775,000 RFA - - - - - - -
Jordan Gross
 
 
 
D
 
29 66 $775,000 UFA - - - - - - -
Mathias Laferriere
 
 
RW
 
 
23 60 $775,000 RFA - - - - - - -
Maxime Lajoie
 
 
 
D
 
26 63 $775,000 RFA - - - - - - -
Navrin Mutter
 
LW
 
 
 
23 57 $775,000 RFA - - - - - - -
Nicholas Caamano
 
LW
RW
 
 
25 55 $775,000 RFA - - - - - - -
FARM TOTALS $35,908,979 $15,300,833 $4,880,833 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Coaches Age 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33
Dominique Ducharme 50 $1,850,000 $1,850,000 - - - - - - - -
Rick Bowness 68 $800,000 - - - - - - - - -
COACHING TOTALS $2,650,000 $1,850,000 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 55 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 162,000  6,000  100% $120  $19,440,000
Level 2: 5000 135,000  5,000  100% $80  $10,800,000
Level 3: 2000 54,000  2,000  100% $40  $2,160,000
Level 4: 6500 134,519  4,982  77% $20  $2,690,380
Level 5: 1000 27,000  1,000  100% $200  $5,400,000
Total Attendance: 512,519  18,982 93% - $46,563,937

FARM Attendance - 27 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 4000 102,074  3,781  95% $35  $3,572,590
Level 2: 3500 88,550  3,280  94% $15  $1,328,250
Total Attendance: 190,624  7,060 94% - $5,635,965

Balance Sheet

Income
Pro Home Games Left 14
Pro Average Attendance - % 18,982 (93%)
Pro Average Income $1,724,590
Pro Estimated Season Revenue $24,144,264
Farm Home Games Left 14
Farm Average Attendance - % 7,060 (94%)
Farm Average Income $208,739
Farm Estimated Season Revenue $2,922,352
Total Estimated Season Revenue $27,066,616
  Expense
Games Remaining 27
Days Remaining 61
Pro Expenses Per Day $457,899
Pro Estimated Expenses $27,931,839
Farm Expenses Per Day $34,827
Farm Estimated Expenses $2,124,447
Coach Expenses Per Day $13,802
Coach Estimated Expenses $841,927
Estimated Season Expenses $30,056,286
Estimated Season Expenses incl. Coaches $30,898,213


Bank Account
Current Funds $65,412,570
+ Total Estimated Season Revenue $27,066,616
- Estimated Season Expenses incl. Coaches $30,898,213
Projected Bank Account $61,580,973
 
Salary Cap
Salary Cap $89,762,500
Total Payroll $87,916,666
Remaining Cap Space $1,845,834