• 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
Nick Schultz
 
 
 
D
 
39 $7,000,000 UFA - - - - - - - -
Sven Baertschi
 
LW
 
 
 
29 $6,500,000 UFA - - - - - - - -
Brad Cole
 
 
 
D
 
35 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 UFA - - -
Colin Smith
C
 
 
 
 
28 $5,000,000 * $5,000,000 * UFA - - - - - - -
Scott Hartnell
 
LW
 
 
 
39 $4,800,000 $4,800,000 $4,800,000 UFA - - - - - -
Wayne Simmonds
 
LW
RW
 
 
33 $4,000,000 * $4,000,000 * $4,000,000 * $4,000,000 * $4,000,000 * $4,000,000 * $4,000,000 * $4,000,000 * UFA -
Jack Skille
 
 
RW
 
 
34 $3,900,000 $3,900,000 $3,900,000 $3,900,000 $3,900,000 $3,900,000 $3,900,000 UFA - -
Steve Wagner
 
 
 
D
 
37 $3,500,000 $3,500,000 $3,500,000 $3,500,000 UFA - - - - -
Jiri Hudler
C
LW
RW
 
 
37 $3,500,000 $3,500,000 UFA - - - - - - -
Jordan Caron
C
LW
RW
 
 
32 $3,250,000 UFA - - - - - - - -
Joey MacDonald
 
 
 
 
G
41 $3,000,000 UFA - - - - - - - -
Adam Munro
 
 
 
 
G
38 $2,800,000 $2,800,000 $2,800,000 $2,800,000 UFA - - - - -
Xavier Ouellet
 
 
 
D
 
28 $2,250,000 $2,250,000 UFA - - - - - - -
Zach Boychuk
C
LW
RW
 
 
32 $1,500,000 UFA - - - - - - - -
Ryan Hillier
 
LW
 
 
 
33 $1,499,999 * $1,499,999 * $1,499,999 * UFA - - - - - -
Jesse Graham
 
 
 
D
 
25 $1,400,000 $1,400,000 RFA - - - - - - -
Veeti Vainio
 
 
 
D
 
25 $1,350,000 $1,350,000 RFA - - - - - - -
Michael Dal Colle
C
LW
 
 
 
25 $1,200,000 RFA - - - - - - - -
Brandon Saad
 
LW
 
 
 
29 $1,000,000 UFA - - - - - - - -
Paul Ladue
 
 
 
D
 
29 $950,000 $950,000 UFA - - - - - - -
Mike Hoffman
C
LW
 
 
 
32 $800,000 UFA - - - - - - - -
Robbie Earl
C
LW
RW
 
 
36 $700,000 $700,000 UFA - - - - - - -
Tyson Barrie
 
 
 
D
 
30 $700,000 $700,000 UFA - - - - - - -
Mark Fistric
 
 
 
D
 
35 $500,001 $500,001 UFA - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $66,600,000 $42,350,000 $25,999,999 $19,700,000 $13,400,000 $13,400,000 $7,900,000 $4,000,000 $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
Igor Shestyorkin
 
 
 
 
G
25 $1,250,000 RFA - - - - - - - -
Andrew Mangiapane
C
LW
 
 
 
26 $1,000,000 $1,000,000 RFA - - - - - - -
Scott Parse
 
LW
RW
 
 
37 $1,000,000 $1,000,000 UFA - - - - - - -
Filip Zadina
 
LW
RW
 
 
21 $925,000 $925,000 RFA - - - - - - -
Calle Anderson
 
 
 
D
 
27 $900,000 $900,000 $900,000 UFA - - - - - -
Mark Pysyk
 
 
 
D
 
27 $900,000 RFA - - - - - - - -
Justin Bailey
C
 
RW
 
 
26 $800,000 $800,000 $800,000 UFA - - - - - -
Ian McCoshen
 
 
 
D
 
26 $725,000 $725,000 $725,000 UFA - - - - - -
Victor Rask
C
 
 
 
 
26 $700,000 RFA - - - - - - - -
Curtis Lazar
C
 
 
 
 
26 $680,000 $680,000 RFA - - - - - - -
Terrance Armarosa
 
 
 
D
 
26 $675,000 $675,000 $675,000 UFA - - - - - -
Callum Booth
 
 
 
 
G
25 $650,001 $650,001 RFA - - - - - - -
Scott Perunovich
 
 
 
D
 
24 $650,000 $650,000 RFA - - - - - - -
Justin Haché
 
 
 
D
 
25 $600,000 $600,000 RFA - - - - - - -
Yakov Trenin
C
LW
 
 
 
25 $600,000 $600,000 RFA - - - - - - -
Louis Domingue
 
 
 
 
G
29 $600,000 UFA - - - - - - - -
Nicholas Boka
 
 
 
D
 
25 $500,001 $500,001 RFA - - - - - - -
Eemeli Rasanen
 
 
 
D
 
22 $500,000 $500,000 RFA - - - - - - -
Matej Pekar
C
 
 
 
 
21 $500,000 $500,000 RFA - - - - - - -
Brent Aubin
 
 
RW
 
 
35 $500,000 UFA - - - - - - - -
Charlie Coyle
C
 
RW
 
 
27 $500,000 RFA - - - - - - - -
FARM TOTALS $15,155,002 $10,705,002 $3,100,000 $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
Dan Bylsma 44 $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% $68  $0
Level 2: 5000 0% $39  $0
Level 3: 5000 0% $18  $0
Level 4: 4000 0% $9  $0
Level 5: 1000 0% $140  $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 $66,600,000
Estimated Season Expenses $66,600,000

Bank Account
Current Funds $72,480,441
Projected Revenue + $0
Projected Expenses - $66,600,000
Projected Bank Account $5,880,441
 
Salary Cap
Salary Cap $75,000,000
Total Payroll $66,600,000
Remaining Cap Space $8,400,000