• 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
 
 
 
 
41 $7,000,000 UFA - - - - - - - -
Patrick Kane
 
 
RW
 
 
33 $6,750,000 * $6,750,000 * $6,750,000 * $6,750,000 * $6,750,000 * $6,750,000 * $6,750,000 * $6,750,000 * UFA -
Cody Franson
 
 
 
D
 
34 $5,500,000 $5,500,000 UFA - - - - - - -
Simon Gagne
 
LW
RW
 
 
41 $5,250,000 UFA - - - - - - - -
Andrei Vasilevski
 
 
 
 
G
47 $4,700,000 $4,700,000 UFA - - - - - - -
John Moore
 
 
 
D
 
30 $4,500,000 * $4,500,000 * $4,500,000 * UFA - - - - - -
Brent Seabrook
 
 
 
D
 
37 $2,500,000 $2,500,000 UFA - - - - - - -
Jordan Schroeder
C
 
 
 
 
31 $2,450,000 $2,450,000 UFA - - - - - - -
Ryan Hamilton
 
LW
 
 
 
36 $2,150,000 $2,150,000 UFA - - - - - - -
Yannick Weber
 
 
 
D
 
33 $2,150,000 UFA - - - - - - - -
Brendan Gallagher
 
 
RW
 
 
28 $1,900,000 UFA - - - - - - - -
Jhonas Enroth
 
 
 
 
G
33 $1,888,000 * $1,888,000 * $1,888,000 * UFA - - - - - -
Sam Bennett
C
LW
 
 
 
25 $1,800,000 RFA - - - - - - - -
Nic Petan
C
LW
 
 
 
47 $1,700,000 $1,700,000 $1,700,000 UFA - - - - - -
Sergei Kostitsyn
 
LW
 
 
 
34 $1,700,000 $1,700,000 UFA - - - - - - -
Christian Fisher
C
 
RW
 
 
24 $1,600,000 $1,600,000 $1,600,000 RFA - - - - - -
Sebastian Collberg
 
LW
RW
 
 
27 $1,500,000 RFA - - - - - - - -
Cody Ceci
 
 
 
D
 
47 $1,250,000 $1,250,000 UFA - - - - - - -
Jerome Gauthier-Leduc
 
 
 
D
 
47 $1,100,000 $1,100,000 UFA - - - - - - -
Kenny Ryan
 
 
RW
 
 
30 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Travis Dermott
 
 
 
D
 
47 $1,000,000 $1,000,000 UFA - - - - - - -
Nick Petersen
C
LW
RW
 
 
32 $900,000 UFA - - - - - - - -
Nick Ebert
 
 
 
D
 
25 $715,000 RFA - - - - - - - -
Bonus $1,000,000 - - - - - - - - -
PRO TOTALS $62,003,000 $39,788,000 $17,438,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $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
Dan Fritsche
C
LW
RW
 
 
36 $1,499,999 $1,499,999 UFA - - - - - - -
Jack Lafontaine
 
 
 
 
G
23 $1,200,000 $1,200,000 $1,200,000 RFA - - - - - -
Mac Hollowell
 
 
 
D
 
22 $925,000 $925,000 RFA - - - - - - -
Kailer Yamamoto
 
 
RW
 
 
47 $925,000 UFA - - - - - - - -
Malcolm Subban
 
 
 
 
G
47 $775,000 $775,000 $775,000 UFA - - - - - -
Tomas Kundratek
 
 
 
D
 
31 $700,000 $700,000 UFA - - - - - - -
Mika Zibanejad
C
 
RW
 
 
47 $680,000 $680,000 UFA - - - - - - -
Blake Speers
C
 
RW
 
 
47 $650,000 UFA - - - - - - - -
Dillon Dube
C
 
 
 
 
47 $650,000 UFA - - - - - - - -
Magnus Hellberg
 
 
 
 
G
28 $630,000 UFA - - - - - - - -
Brett Ponich
 
 
 
D
 
47 $550,000 $550,000 UFA - - - - - - -
Josh Shalla
 
LW
 
 
 
47 $500,001 $500,001 $500,001 UFA - - - - - -
Philippe Paradis
C
 
 
 
 
30 $500,001 $500,001 $500,001 UFA - - - - - -
Connor Brickley
C
LW
 
 
 
47 $500,001 UFA - - - - - - - -
Emil Bemstrom
C
LW
RW
 
 
22 $500,000 $500,000 RFA - - - - - - -
Brandon Crawley
 
 
 
D
 
47 $500,000 UFA - - - - - - - -
Jordan Sambrook
 
 
 
D
 
47 $500,000 UFA - - - - - - - -
Michael Mcleod
C
 
 
 
 
47 $500,000 UFA - - - - - - - -
Nick Swaney
C
 
RW
 
 
47 $500,000 UFA - - - - - - - -
Rem Pitlick
C
 
 
 
 
47 $500,000 UFA - - - - - - - -
FARM TOTALS $13,685,002 $7,830,001 $2,975,002 $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 60 $1,000,000 - - - - - - - - -
0 $1,000,000 $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% $35  $0
Level 2: 5000 0% $27  $0
Level 3: 5000 0% $25  $0
Level 4: 4000 0% $20  $0
Level 5: 1000 0% $135  $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 $62,003,000
Estimated Season Expenses $62,003,000

Bank Account
Current Funds $39,301,191
Projected Revenue + $0
Projected Expenses - $62,003,000
Projected Bank Account $-22,701,809
 
Salary Cap
Salary Cap $75,000,000
Total Payroll $62,003,000
Remaining Cap Space $12,997,000