• 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
Rostislav Klesla
 
 
 
D
 
39 $8,500,000 * $8,500,000 * $8,500,000 * UFA - - - - - -
Marc-Andre Fleury
 
 
 
 
G
36 $6,700,000 $6,700,000 $6,700,000 $6,700,000 UFA - - - - -
Marc-Andre Bergeron
 
 
 
D
 
41 $5,500,000 UFA - - - - - - - -
Jori Lehtera
C
LW
 
 
 
32 $4,500,000 * $4,500,000 * $4,500,000 * $4,500,000 * $4,500,000 * $4,500,000 * $4,500,000 * $4,500,000 * UFA -
Michael Del Zotto
 
 
 
D
 
31 $4,000,000 $4,000,000 UFA - - - - - - -
Andrew Cogliano
C
LW
RW
 
 
34 $3,800,000 $3,800,000 $3,800,000 $3,800,000 $3,800,000 $3,800,000 $3,800,000 UFA - -
Luka Sbisa
 
 
 
D
 
32 $3,000,000 UFA - - - - - - - -
Justin Keller
 
 
RW
 
 
35 $2,700,000 * $2,700,000 * $2,700,000 * UFA - - - - - -
Lucas Wallmark
C
 
RW
 
 
26 $2,700,000 RFA - - - - - - - -
Teemu Pulkkinen
 
LW
RW
 
 
27 $2,400,000 RFA - - - - - - - -
Daniel Winnik
C
LW
RW
 
 
36 $2,250,000 $2,250,000 UFA - - - - - - -
Brenden Kichton
 
 
 
D
 
29 $2,000,000 UFA - - - - - - - -
Warren Peters
C
LW
 
 
 
39 $1,900,000 $1,900,000 UFA - - - - - - -
Cameron Gaunce
 
 
 
D
 
31 $1,500,000 $1,500,000 UFA - - - - - - -
Pathrik Westerholm
C
LW
RW
 
 
28 $1,500,000 UFA - - - - - - - -
Axel Holmstrom
C
LW
RW
 
 
25 $1,000,000 RFA - - - - - - - -
Joey Hishon
C
 
 
 
 
29 $1,000,000 UFA - - - - - - - -
Matt MacKenzie
 
 
 
D
 
30 $900,000 $900,000 $900,000 UFA - - - - - -
Jake Gardiner
C
 
 
D
 
33 $600,000 * $600,000 * $600,000 * UFA - - - - - -
Mark Mitera
 
 
 
D
 
35 $600,000 * $600,000 * $600,000 * UFA - - - - - -
Patrick Maroon
 
LW
RW
 
 
33 $600,000 * $600,000 * $600,000 * UFA - - - - - -
Rostislav Olesz
 
 
RW
 
 
35 $600,000 * $600,000 * $600,000 * UFA - - - - - -
Yannick Riendeau
 
 
RW
 
 
33 $600,000 * $600,000 * $600,000 * UFA - - - - - -
Adam Berkhoel
 
 
 
 
G
40 $600,000 * $600,000 * UFA - - - - - - -
Alex Auld
 
 
 
 
G
40 $600,000 * $600,000 * UFA - - - - - - -
Reilly Smith
 
LW
RW
 
 
28 $600,000 UFA - - - - - - - -
Bonus $13,750,000 - - - - - - - - -
PRO TOTALS $74,400,000 $40,950,000 $30,100,000 $15,000,000 $8,300,000 $8,300,000 $8,300,000 $4,500,000 $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
Nolan Schaefer
 
 
 
 
G
41 $1,499,999 UFA - - - - - - - -
Derek Forbort
 
 
 
D
 
29 $1,000,000 UFA - - - - - - - -
Hayden Hawkey
 
 
 
 
G
26 $1,000,000 RFA - - - - - - - -
Ryan Merkley
 
 
 
D
 
21 $925,000 $925,000 RFA - - - - - - -
Ty Smith
 
 
 
D
 
21 $925,000 $925,000 RFA - - - - - - -
Aleksi Heponiemi
C
 
 
 
 
22 $925,000 RFA - - - - - - - -
Jan Drozg
 
LW
RW
 
 
22 $925,000 RFA - - - - - - - -
Andrew Archer
 
 
 
D
 
38 $850,000 $850,000 UFA - - - - - - -
Ian Schultz
 
 
RW
 
 
31 $850,000 $850,000 UFA - - - - - - -
David Pope
 
LW
 
 
 
27 $800,000 $800,000 UFA - - - - - - -
Dylan Gambrell
C
 
 
 
 
23 $650,000 RFA - - - - - - - -
Erik Cernak
 
 
 
D
 
24 $510,000 $510,000 $510,000 RFA - - - - - -
Linus Lindstrom
C
 
 
 
 
23 $510,000 $510,000 $510,000 RFA - - - - - -
Niklas Hansson
 
 
 
D
 
26 $510,000 $510,000 $510,000 UFA - - - - - -
Tarmo Reunanen
 
 
 
D
 
23 $510,000 $510,000 $510,000 RFA - - - - - -
Alexander Kadeykin
C
 
 
 
 
27 $500,000 RFA - - - - - - - -
Martin Reway
C
LW
 
 
 
26 $500,000 RFA - - - - - - - -
Tanner Richard
C
LW
 
 
 
28 $500,000 UFA - - - - - - - -
FARM TOTALS $13,889,999 $6,390,000 $2,040,000 $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% $65  $0
Level 2: 5000 0% $30  $0
Level 3: 5000 0% $13  $0
Level 4: 4000 0% $10  $0
Level 5: 1000 0% $145  $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 $74,400,000
Estimated Season Expenses $74,400,000

Bank Account
Current Funds $-2,662,053
Projected Revenue + $0
Projected Expenses - $74,400,000
Projected Bank Account $-77,062,053
 
Salary Cap
Salary Cap $75,000,000
Total Payroll $74,400,000
Remaining Cap Space $600,000