• DNHL

Finances


Pro Team Payroll

Finances - Pro Team Payroll
* = No Trade Clause
Players Position(s) Age OV 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33
Alex Pietrangelo
 
 
 
D
 
34 82 $8,800,000 $8,800,000 $8,800,000 UFA - - - - -
Andrei Svechnikov
 
LW
RW
 
 
24 79 $7,750,000 $7,750,000 $7,750,000 $7,750,000 $7,750,000 UFA - - -
Connor Hellebuyck
 
 
 
 
G
31 86 $6,380,000 $6,380,000 $6,380,000 $6,380,000 $6,380,000 $6,380,000 $6,380,000 $6,380,000 UFA
Alex Killorn
C
LW
RW
 
 
35 75 $6,250,000 $6,250,000 $6,250,000 UFA - - - - -
Trevor Zegras
C
LW
 
 
 
23 69 $5,750,000 $5,750,000 RFA - - - - - -
Mattias Ekholm
 
 
 
D
 
34 81 $4,690,000 $4,690,000 UFA - - - - - -
Mikael Backlund
C
LW
 
 
 
35 76 $4,500,000 $4,500,000 $4,500,000 UFA - - - - -
Juraj Slafkovsky
 
LW
RW
 
 
20 74 $4,450,000 RFA - - - - - - -
Artturi Lehkonen
 
LW
RW
 
 
29 80 $3,830,000 $3,830,000 $3,830,000 UFA - - - - -
Brandon Tanev
 
LW
RW
 
 
32 72 $3,500,000 UFA - - - - - - -
Adam Boqvist
 
 
 
D
 
24 68 $2,600,000 RFA - - - - - - -
Dylan Holloway
C
LW
 
 
 
23 66 $2,290,457 $2,290,457 $2,290,457 RFA - - - - -
Zach Benson
 
LW
 
 
 
19 71 $1,600,000 $1,600,000 RFA - - - - - -
Sam Steel
C
LW
 
 
 
26 70 $1,200,000 $1,200,000 RFA - - - - - -
Josh Brown
 
 
 
D
 
30 75 $1,000,000 $1,000,000 $1,000,000 $1,000,000 UFA - - - -
Robert Hagg
 
 
 
D
 
29 62 $850,000 $850,000 UFA - - - - - -
Calvin de Haan
 
 
 
D
 
33 72 $800,000 $800,000 UFA - - - - - -
Travis Boyd
C
 
RW
 
 
31 64 $780,000 $780,000 UFA - - - - - -
Brendan Smith
 
 
 
D
 
35 75 UFA - - - - - - - -
Jeff Carter
C
 
RW
 
 
39 68 UFA - - - - - - - -
Martin Jones
 
 
 
 
G
34 71 UFA - - - - - - - -
Nick Ritchie
 
LW
 
 
 
28 51 UFA - - - - - - - -
PRO TOTALS $67,020,457 $56,470,457 $40,800,457 $15,130,000 $14,130,000 $6,380,000 $6,380,000 $6,380,000 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age OV 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33
Isak Rosen
C
LW
RW
 
 
21 63 $1,419,167 $1,419,167 RFA - - - - - -
Connor Brown
 
LW
RW
 
 
30 67 $1,000,000 $1,000,000 UFA - - - - - -
Lukas Dragicevic
 
 
 
D
 
19 53 $950,000 $950,000 $950,000 - - - - -
Ryan Johnson
 
 
 
D
 
23 68 $925,000 - - - - - - -
Zach Uens
 
 
 
D
 
23 53 $925,000 RFA - - - - - - -
Stanislav Svozil
 
 
 
D
 
21 62 $880,000 $880,000 RFA - - - - - -
Tanner Dickinson
C
 
 
 
 
22 54 $878,333 $878,333 RFA - - - - - -
Oskar Pettersson
 
 
RW
 
 
20 55 $870,000 $870,000 $870,000 - - - - -
Arturs Silovs
 
 
 
 
G
23 65 $850,000 $850,000 $850,000 RFA - - - - -
Mitch Eliot
 
 
 
D
 
26 51 $850,000 UFA - - - - - - -
Vasily Ponomarev
C
 
 
 
 
22 61 $830,000 RFA - - - - - - -
Spencer Stastney
 
 
 
D
 
24 67 $825,000 $825,000 $825,000 RFA - - - - -
Matt Rempe
C
 
 
 
 
22 60 $820,000 RFA - - - - - - -
Cole Clayton
 
 
 
D
 
24 61 $810,000 $810,000 RFA - - - - - -
Glenn Gawdin
C
 
RW
 
 
27 63 $780,000 $780,000 $780,000 UFA - - - - -
Matt Villalta
 
 
 
 
G
25 70 $775,000 $775,000 $775,000 RFA - - - - -
Adam Raska
 
LW
RW
 
 
23 58 $775,000 $775,000 RFA - - - - - -
Alex Steeves
C
LW
RW
 
 
25 64 $775,000 $775,000 RFA - - - - - -
Cole Reinhardt
 
LW
 
 
 
24 59 $775,000 $775,000 RFA - - - - - -
Colten Ellis
 
 
 
 
G
24 59 $775,000 $775,000 RFA - - - - - -
Grant Hutton
 
 
 
D
 
29 59 $775,000 UFA - - - - - - -
Luke Henman
C
 
 
 
 
24 59 $775,000 $775,000 RFA - - - - - -
Simon Lundmark
 
 
 
D
 
24 60 $775,000 $775,000 RFA - - - - - -
Arvid Holm
 
 
 
 
G
26 56 RFA - - - - - - - -
Brandon Cutler
C
LW
 
 
 
24 51 RFA - - - - - - - -
Brayden Burke
 
LW
RW
 
 
27 51 UFA - - - - - - - -
Brendan Perlini
 
LW
RW
 
 
28 59 UFA - - - - - - - -
Chris Ortiz
 
 
 
D
 
23 51 RFA - - - - - - - -
D.J. Busdeker
 
 
RW
 
 
25 56 RFA - - - - - - - -
Joseph Blandisi
C
LW
 
 
 
30 64 UFA - - - - - - - -
Logan Nijhoff
C
LW
 
 
 
23 56 RFA - - - - - - - -
Maxim Golod
 
LW
 
 
 
24 51 RFA - - - - - - - -
Nikita Okhotyuk
 
 
 
D
 
23 71 RFA - - - - - - - -
Olof Lindbom
 
 
 
 
G
24 54 RFA - - - - - - - -
Peter DiLiberatore
 
 
 
D
 
24 57 RFA - - - - - - - -
Rudolfs Balcers
 
LW
RW
 
 
27 51 UFA - - - - - - - -
Ryan McGregor
C
LW
 
 
 
25 58 RFA - - - - - - - -
Seth Barton
 
 
 
D
 
25 51 RFA - - - - - - - -
Tristan Mullin
C
LW
 
 
 
28 51 UFA - - - - - - - -
Xavier Bernard
 
 
 
D
 
24 53 RFA - - - - - - - -
Zack Hayes
 
 
 
D
 
25 51 RFA - - - - - - - -
FARM TOTALS $19,812,500 $14,687,500 $5,050,000 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Coaches Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34
Andrew Brewer 38 $1,200,000 - - - - - - - - -
D.J. Smith 46 $1,800,000 $1,800,000 $1,800,000 - - - - - - -
COACHING TOTALS $3,000,000 $1,800,000 $1,800,000 $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% $120  $0
Level 2: 5000 0% $80  $0
Level 3: 2000 0% $40  $0
Level 4: 4087 0% $20  $0
Level 5: 1000 0% $200  $0
Total Attendance: 0 0% - $0

FARM Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 4000 0% $35  $0
Level 2: 3500 0% $15  $0
Total Attendance: 0 0% - $0

Balance Sheet

Income
Home Games Left 0
Average Attendance - % (0%)
Average Income $0
Estimated Season Revenue $0
  Expense
Games Remaining 0
Days Remaining 0
Pro Expenses Per Day $0
Pro Estimated Expenses $0
Farm Expenses Per Day $0
Farm Estimated Expenses $0
Coach Expenses Per Day $0
Coach Estimated Expenses $0
Estimated Season Expenses $0
Estimated Season Expenses incl. Coaches $0

Bank Account
Current Funds $67,324,501
+ Estimated Season Revenue $0
- Estimated Season Expenses incl. Coaches $0
Projected Bank Account $67,324,501
 
Salary Cap
Salary Cap $94,600,000
Total Payroll $67,020,457
Remaining Cap Space $27,579,543