• NLHSA
  •  

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players POS Age 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2028/28
Dany Heatley
 
LW
 
 
 
38 $8,000,000 $8,000,000 $8,000,000 UFA - - - - - -
Rick Nash
 
LW
RW
 
 
35 $7,500,000 $7,500,000 $7,500,000 $7,500,000 UFA - - - - -
Marc-Andre Fleury
 
 
 
 
G
34 $6,700,000 $6,700,000 $6,700,000 $6,700,000 $6,700,000 UFA - - - -
Michal Rozsival
 
 
 
D
 
41 $5,750,000 UFA - - - - - - - -
Marc-Andre Bergeron
 
 
 
D
 
39 $5,500,000 $5,500,000 UFA - - - - - - -
Thomas Greiss
 
 
 
 
G
33 $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
 
29 $4,000,000 $4,000,000 $4,000,000 UFA - - - - - -
Thomas Spelling
 
 
RW
 
 
25 $4,000,000 $4,000,000 $4,000,000 RFA - - - - - -
Luka Sbisa
 
 
 
D
 
30 $3,000,000 $3,000,000 UFA - - - - - - -
Jori Lehtera
C
LW
 
 
 
30 $3,000,000 UFA - - - - - - - -
Lucas Wallmark
C
 
RW
 
 
24 $2,700,000 $2,700,000 RFA - - - - - - -
Tyler Johnson
C
 
 
 
 
29 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
Ryan Hamilton
 
LW
 
 
 
34 $2,150,000 $2,150,000 $2,150,000 UFA - - - - - -
Brenden Kichton
 
 
 
D
 
27 $2,000,000 $2,000,000 UFA - - - - - - -
Chris Summers
 
 
 
D
 
31 $2,000,000 UFA - - - - - - - -
Cameron Gaunce
 
 
 
D
 
29 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Pathrik Westerholm
C
LW
RW
 
 
27 $1,500,000 $1,500,000 UFA - - - - - - -
Axel Holmstrom
C
LW
RW
 
 
23 $1,000,000 $1,000,000 RFA - - - - - - -
Cody Eakin
C
LW
RW
 
 
27 $1,000,000 $1,000,000 UFA - - - - - - -
Joey Hishon
C
 
 
 
 
27 $1,000,000 $1,000,000 RFA - - - - - - -
Derrick Pouliot
 
 
 
D
 
25 $950,000 RFA - - - - - - - -
Riley Nash
C
 
 
 
 
31 $850,000 UFA - - - - - - - -
Reilly Smith
 
LW
RW
 
 
27 $600,000 $600,000 UFA - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $63,050,000 $59,150,000 $40,850,000 $18,700,000 $11,200,000 $4,500,000 $4,500,000 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players POS Age 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2028/28
Scott Willson
 
LW
 
 
 
26 $1,499,999 RFA - - - - - - - -
Anton Gustafsson
C
 
 
 
 
29 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Travis Konecny
C
 
RW
 
 
23 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Derek Forbort
 
 
 
D
 
27 $1,000,000 $1,000,000 UFA - - - - - - -
Jim O'Brien
C
 
RW
 
 
31 $1,000,000 UFA - - - - - - - -
Kevin Labanc
 
LW
RW
 
 
23 $925,000 RFA - - - - - - - -
Alexis Vanier
 
 
 
D
 
24 $850,000 $850,000 $850,000 RFA - - - - - -
Brian Cooper
 
 
 
D
 
26 $850,000 $850,000 $850,000 UFA - - - - - -
Ian Schultz
 
 
RW
 
 
29 $850,000 $850,000 $850,000 UFA - - - - - -
Marcel Noebels
 
 
RW
 
 
26 $850,000 $850,000 $850,000 UFA - - - - - -
Adam Lowry
 
LW
 
 
 
26 $700,000 RFA - - - - - - - -
Dylan Gambrell
C
 
 
 
 
21 $650,000 $650,000 RFA - - - - - - -
Zack Leslie
 
 
 
D
 
25 $650,000 $650,000 RFA - - - - - - -
Niklas Hansson
 
 
 
D
 
24 $650,000 RFA - - - - - - - -
Robin Lehner
 
 
 
 
G
28 $650,000 UFA - - - - - - - -
Jason Labarbera
 
 
 
 
G
39 $550,000 UFA - - - - - - - -
Niklas Hjalmarsson
 
 
 
D
 
32 $500,001 UFA - - - - - - - -
Radek Smolenak
 
LW
 
 
 
33 $500,001 UFA - - - - - - - -
Alexander Kadeykin
C
 
 
 
 
25 $500,000 $500,000 RFA - - - - - - -
Martin Reway
C
LW
 
 
 
24 $500,000 $500,000 RFA - - - - - - -
Tanner Richard
C
LW
 
 
 
26 $500,000 $500,000 RFA - - - - - - -
Erik Cernak
 
 
 
D
 
22 $500,000 RFA - - - - - - - -
Kieran Millan
 
 
 
 
G
30 $500,000 UFA - - - - - - - -
Linus Lindstrom
C
 
 
 
 
21 $500,000 RFA - - - - - - - -
Tarmo Reunanen
 
 
 
D
 
21 $500,000 RFA - - - - - - - -
FARM TOTALS $18,175,001 $9,200,000 $5,400,000 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2028/28
Ken Hitchcock 63 $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% $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 $63,050,000
Estimated Season Expenses $63,050,000

Bank Account
Current Funds $-27,662,053
Projected Revenue + $0
Projected Expenses - $63,050,000
Projected Bank Account $-90,712,053
 
Salary Cap
Salary Cap $75,000,000
Total Payroll $63,050,000
Remaining Cap Space $11,950,000