• NLHSA
  •  

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players POS Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Pierre-Marc Bouchard
C
LW
RW
 
 
37 $6,500,000 $6,500,000 $7,250,000 UFA - - - - - -
Kenndal McArdle
 
LW
 
 
 
34 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - -
Lee Stempniak
C
 
RW
 
 
38 $5,800,000 $5,800,000 $5,800,000 UFA - - - - - -
Michael Grabner
 
LW
RW
 
 
34 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 UFA - -
Fredrik Pettersson-Wentzel
 
 
 
 
G
30 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Clayton Stoner
 
 
 
D
 
36 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA - - - - -
Guillaume Latendresse
 
LW
 
 
 
34 $4,000,000 $4,000,000 $4,000,000 $4,000,000 $4,000,000 $4,000,000 $4,000,000 UFA - -
Chris Harrington
 
 
 
D
 
39 $4,000,000 * $4,000,000 * $4,000,000 * UFA - - - - - -
Ryan Johansen
C
LW
RW
 
 
29 $3,700,000 * $3,700,000 * $3,700,000 * $3,700,000 * $3,700,000 * UFA - - - -
Kevin Marshall
 
 
 
D
 
32 $3,500,000 UFA - - - - - - - -
Nikita Gusev
 
LW
RW
 
 
29 $3,500,000 UFA - - - - - - - -
Mike Weber
 
 
 
D
 
34 $3,200,000 $3,200,000 $3,200,000 $3,200,000 $3,200,000 $3,200,000 UFA - - -
Evander Kane
 
LW
 
 
 
30 $2,650,000 UFA - - - - - - - -
Drew Bagnall
 
 
 
D
 
38 $2,500,000 $2,500,000 $2,500,000 $2,500,000 UFA - - - - -
Jack Eichel
C
 
 
 
 
25 $1,800,000 $1,800,000 $1,800,000 RFA - - - - - -
Jordan Schmaltz
 
 
 
D
 
28 $1,750,000 $1,750,000 UFA - - - - - - -
Benjamin Breault
C
 
 
 
 
31 $1,234,567 * $1,234,567 * $1,234,567 * UFA - - - - - -
Riley Nash
C
 
 
 
 
33 $1,012,345 * $1,012,345 * $1,012,345 * UFA - - - - - -
Josh Godfrey
 
 
 
D
 
31 $1,000,000 UFA - - - - - - - -
Erik Gustafsson
 
 
 
D
 
32 $750,000 UFA - - - - - - - -
Blake Kessel
 
 
 
D
 
32 $600,000 UFA - - - - - - - -
Matthew Lombardi
C
LW
 
 
 
39 $500,001 $500,001 UFA - - - - - - -
Michael Blunden
 
 
RW
 
 
34 $500,001 $500,001 UFA - - - - - - -
Peter Budaj
 
 
 
 
G
39 $500,001 $500,001 UFA - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $69,696,915 $57,696,915 $55,196,912 $29,100,000 $22,100,000 $18,400,000 $15,200,000 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players POS Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Chris St-Jacques
C
 
 
 
 
38 $900,000 UFA - - - - - - - -
Morgan Rielly
 
 
 
D
 
27 $750,000 $750,000 $750,000 UFA - - - - - -
Daniel Walcott
 
 
 
D
 
28 $700,000 $700,000 UFA - - - - - - -
John Gibson
 
 
 
 
G
28 $650,000 $650,000 UFA - - - - - - -
Chase De Leo
C
 
 
 
 
26 $625,000 $625,000 RFA - - - - - - -
Adam Comrie
 
 
 
D
 
31 $550,000 $550,000 UFA - - - - - - -
Cody Almond
C
LW
 
 
 
32 $550,000 UFA - - - - - - - -
Andy Andreoff
C
LW
 
 
 
30 $500,001 $500,001 $500,001 UFA - - - - - -
Carl Klingberg
 
LW
 
 
 
30 $500,001 $500,001 $500,001 UFA - - - - - -
Gage Ausmus
 
 
 
D
 
26 $500,001 $500,001 $500,001 UFA - - - - - -
Garrett Noonan
 
 
 
D
 
30 $500,001 $500,001 $500,001 UFA - - - - - -
Joel Champagne
C
 
 
 
 
29 $500,001 $500,001 $500,001 UFA - - - - - -
Andrew MacDonald
 
 
 
D
 
36 $500,001 $500,001 UFA - - - - - - -
Clarke MacArthur
 
LW
 
 
 
36 $500,001 $500,001 UFA - - - - - - -
Jamie McGinn
 
LW
 
 
 
33 $500,001 $500,001 UFA - - - - - - -
Kris Chucko
 
 
RW
 
 
35 $500,001 $500,001 UFA - - - - - - -
Martin Kariya
 
 
RW
 
 
40 $500,001 $500,001 UFA - - - - - - -
Sergei Shirokov
 
LW
RW
 
 
35 $500,001 $500,001 UFA - - - - - - -
Robbie Baillargeon
C
 
RW
D
 
26 $500,001 RFA - - - - - - - -
Blake Coleman
C
 
 
 
 
28 $500,000 UFA - - - - - - - -
Sergei Tolchinsky
 
LW
 
 
 
26 $500,000 RFA - - - - - - - -
Will Butcher
 
 
 
D
 
26 $500,000 RFA - - - - - - - -
FARM TOTALS $12,225,012 $8,775,011 $3,250,005 $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
0 $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: 5000 0% $60  $0
Level 2: 5000 0% $35  $0
Level 3: 5000 0% $20  $0
Level 4: 4000 0% $15  $0
Level 5: 1000 0% $130  $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 $69,696,915
Estimated Season Expenses $69,696,915

Bank Account
Current Funds $34,248,733
Projected Revenue + $0
Projected Expenses - $69,696,915
Projected Bank Account $-35,448,182
 
Salary Cap
Salary Cap $75,000,000
Total Payroll $69,696,915
Remaining Cap Space $5,303,085