• 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
Vincent Lecavalier
C
 
 
 
 
40 $7,000,000 * $7,000,000 * UFA - - - - - - -
Cody Franson
 
 
 
D
 
33 $5,500,000 $5,500,000 $5,500,000 UFA - - - - - -
Simon Gagne
 
LW
RW
 
 
40 $5,250,000 $5,250,000 UFA - - - - - - -
Patrick Kane
 
 
RW
 
 
32 $4,800,000 UFA - - - - - - - -
Andrei Vasilevski
 
 
 
 
G
26 $4,700,000 * $4,700,000 * $4,700,000 * RFA - - - - - -
Evgeny Grachev
C
LW
RW
 
 
30 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Andrei Kostitsyn
 
LW
RW
 
 
35 $2,520,000 UFA - - - - - - - -
Brent Seabrook
 
 
 
D
 
36 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
John Moore
 
 
 
D
 
29 $2,500,000 UFA - - - - - - - -
Jordan Schroeder
C
 
 
 
 
30 $2,450,000 $2,450,000 $2,450,000 UFA - - - - - -
Yannick Weber
 
 
 
D
 
32 $2,150,000 $2,150,000 UFA - - - - - - -
Brendan Gallagher
 
 
RW
 
 
27 $1,900,000 $1,900,000 UFA - - - - - - -
Sam Bennett
C
LW
 
 
 
24 $1,800,000 $1,800,000 RFA - - - - - - -
Sergei Kostitsyn
 
LW
 
 
 
33 $1,700,000 * $1,700,000 * $1,700,000 * UFA - - - - - -
Sebastian Collberg
 
LW
RW
 
 
26 $1,500,000 $1,500,000 RFA - - - - - - -
Cody Ceci
 
 
 
D
 
25 $1,250,000 $1,250,000 $1,250,000 RFA - - - - - -
Jerome Gauthier-Leduc
 
 
 
D
 
27 $1,100,000 $1,100,000 $1,100,000 UFA - - - - - -
Travis Dermott
 
 
 
D
 
24 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Kenny Ryan
 
 
RW
 
 
29 $1,000,000 UFA - - - - - - - -
Martin Houle
 
 
 
 
G
35 $1,000,000 UFA - - - - - - - -
Christian Fisher
C
 
RW
 
 
23 $925,000 RFA - - - - - - - -
Nick Petersen
C
LW
RW
 
 
31 $900,000 $900,000 UFA - - - - - - -
Mark Cundari
 
 
 
D
 
30 $700,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $0 $43,700,000 $23,200,000 $0 $0 $0 $0 $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
Duncan Keith
 
 
 
D
 
38 $2,000,000 UFA - - - - - - - -
Dan Fritsche
C
LW
RW
 
 
35 $1,499,999 $1,499,999 $1,499,999 UFA - - - - - -
Matt MacKenzie
 
 
 
D
 
29 $1,000,000 UFA - - - - - - - -
Mac Hollowell
 
 
 
D
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Kailer Yamamoto
 
 
RW
 
 
21 $925,000 $925,000 RFA - - - - - - -
Jack Lafontaine
 
 
 
 
G
22 $925,000 RFA - - - - - - - -
Malcolm Subban
 
 
 
 
G
26 $850,000 RFA - - - - - - - -
Andrew Campbell
 
 
 
D
 
32 $750,000 UFA - - - - - - - -
Nick Ebert
 
 
 
D
 
24 $715,000 $715,000 RFA - - - - - - -
Tomas Kundratek
 
 
 
D
 
30 $700,000 $700,000 $700,000 UFA - - - - - -
Blake Speers
C
 
RW
 
 
23 $650,000 $650,000 RFA - - - - - - -
Dillon Dube
C
 
 
 
 
22 $650,000 $650,000 RFA - - - - - - -
Jonathan Dalhen
C
LW
 
 
 
22 $650,000 RFA - - - - - - - -
Mika Zibanejad
C
 
RW
 
 
27 $650,000 RFA - - - - - - - -
Magnus Hellberg
 
 
 
 
G
27 $630,000 $630,000 UFA - - - - - - -
Brett Ponich
 
 
 
D
 
30 $550,000 $550,000 $550,000 UFA - - - - - -
Josh Shalla
 
LW
 
 
 
29 $525,000 UFA - - - - - - - -
Connor Brickley
C
LW
 
 
 
28 $500,001 $500,001 UFA - - - - - - -
Patrick White
C
 
 
 
 
29 $500,001 UFA - - - - - - - -
Emil Bemstrom
C
LW
RW
 
 
21 $500,000 $500,000 $500,000 RFA - - - - - -
Brandon Crawley
 
 
 
D
 
23 $500,000 $500,000 RFA - - - - - - -
Jordan Sambrook
 
 
 
D
 
22 $500,000 $500,000 RFA - - - - - - -
Michael Mcleod
C
 
 
 
 
22 $500,000 $500,000 RFA - - - - - - -
Nick Swaney
C
 
RW
 
 
22 $500,000 $500,000 RFA - - - - - - -
Rem Pitlick
C
 
 
 
 
23 $500,000 $500,000 RFA - - - - - - -
Bud Holloway
 
LW
RW
 
 
30 $500,000 UFA - - - - - - - -
Christopher Tanev
 
 
 
D
 
30 $500,000 UFA - - - - - - - -
Philippe Paradis
C
 
 
 
 
29 $500,000 UFA - - - - - - - -
FARM TOTALS $20,095,001 $10,745,000 $4,174,999 $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
Paul A. McLean 58 $1,000,000 $1,000,000 - - - - - - - -
0 $1,000,000 $1,000,000 $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: 0% $0
Level 2: 0% $0
Level 3: 0% $0
Level 4: 0% $0
Level 5: 0% $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 $0
Estimated Season Expenses $0

Bank Account
Current Funds $0
Projected Revenue + $0
Projected Expenses - $0
Projected Bank Account $0
 
Salary Cap
Salary Cap $75,000,000
Total Payroll $0
Remaining Cap Space $75,000,000