• NHLSL

Finances


Pro Team Payroll

Finances - Pro Team Payroll
* = No Trade Clause
Players Position(s) Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Brad Marchand
 
LW
RW
 
 
31 $12,000,000 UFA - - - - - - - -
Patrice Bergeron
C
LW
RW
 
 
34 $12,000,000 UFA - - - - - - - -
Ryan Suter
 
 
 
D
 
34 $11,750,000 UFA - - - - - - - -
Sean Couturier
C
 
 
 
 
26 $9,750,000 RFA - - - - - - - -
Mark Stone
 
LW
RW
 
 
27 $9,000,000 $9,000,000 $9,000,000 UFA - - - - - -
Drew Doughty
 
 
 
D
 
29 $9,000,000 UFA - - - - - - - -
Tyler Johnson
C
LW
RW
 
 
29 $5,000,000 UFA - - - - - - - -
Matt Murray
 
 
 
 
G
25 $3,250,000 $3,250,000 RFA - - - - - - -
Anton Stralman
 
 
 
D
 
33 $3,020,000 $3,020,000 UFA - - - - - - -
Casey Cizikas
C
LW
RW
 
 
28 $3,010,000 $3,010,000 $3,010,000 UFA - - - - - -
Miro Heiskanen
 
 
 
D
 
20 $2,500,000 $2,500,000 RFA - - - - - - -
Colton Sceviour
C
 
RW
 
 
30 $1,800,000 $1,800,000 $1,800,000 UFA - - - - - -
Anthony Beauvillier
 
LW
 
 
 
22 $1,500,000 RFA - - - - - - - -
Ryan Kesler
C
 
 
 
 
35 $1,400,000 UFA - - - - - - - -
Timo Meier
 
 
RW
 
 
22 $1,250,000 RFA - - - - - - - -
Ryan Miller
 
 
 
 
G
39 $1,200,000 $1,200,000 UFA - - - - - - -
Dominik Simon
C
LW
 
 
 
25 $750,000 RFA - - - - - - - -
MacKenzie Weegar
 
 
 
D
 
25 $750,000 RFA - - - - - - - -
Alex Biega
 
 
 
D
 
31 $550,000 $550,000 UFA - - - - - - -
Martin Frk
 
 
RW
 
 
25 $550,000 RFA - - - - - - - -
Brett Howden
C
 
 
 
 
21 $500,000 RFA - - - - - - - -
Chandler Stephenson
C
LW
 
 
 
25 $500,000 RFA - - - - - - - -
PRO TOTALS $91,030,000 $24,330,000 $13,810,000 $0 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Juuso Valimaki
 
 
 
D
 
20 $2,500,000 $2,500,000 RFA - - - - - - -
Owen Tippett
 
LW
RW
 
 
20 $2,500,000 $2,500,000 RFA - - - - - - -
A.J. Greer
 
LW
 
 
 
22 $1,250,000 RFA - - - - - - - -
Brandon Hickey
 
 
 
D
 
23 $1,250,000 RFA - - - - - - - -
Christian Djoos
 
 
 
D
 
25 $1,250,000 RFA - - - - - - - -
Jordan Kyrou
C
 
 
 
 
21 $1,250,000 RFA - - - - - - - -
Alex Lyon
 
 
 
 
G
26 $750,000 RFA - - - - - - - -
Joakim Nygard
 
LW
 
 
 
26 $750,000 RFA - - - - - - - -
Samuel Walker
 
 
RW
 
 
20 $750,000 RFA - - - - - - - -
Parker Wotherspoon
 
 
 
D
 
22 $520,000 RFA - - - - - - - -
Wouter Peeters
 
 
 
 
G
21 $510,000 RFA - - - - - - - -
Adam Ruzicka
C
 
 
 
 
20 $500,000 $500,000 RFA - - - - - - -
Evan Barratt
C
 
 
 
 
20 $500,000 $500,000 RFA - - - - - - -
Ivan Lodnia
 
 
RW
 
 
20 $500,000 $500,000 RFA - - - - - - -
Alexander Yelesin
 
 
 
D
 
23 $500,000 RFA - - - - - - - -
Andrew Shortridge
 
 
 
 
G
24 $500,000 RFA - - - - - - - -
Bobo Carpenter
 
LW
RW
 
 
23 $500,000 RFA - - - - - - - -
Denis Gurianov
 
 
RW
 
 
22 $500,000 RFA - - - - - - - -
John Gilmour
 
 
 
D
 
26 $500,000 RFA - - - - - - - -
Josh Wilkins
C
 
 
 
 
22 $500,000 RFA - - - - - - - -
Kiefer Sherwood
C
 
 
 
 
24 $500,000 RFA - - - - - - - -
Lucas Carlsson
 
 
 
D
 
22 $500,000 RFA - - - - - - - -
Miikka Salomaki
 
 
RW
 
 
26 $500,000 RFA - - - - - - - -
Nathan Bastian
 
 
RW
 
 
21 $500,000 RFA - - - - - - - -
Remi Elie
 
LW
 
 
 
24 $500,000 RFA - - - - - - - -
FARM TOTALS $20,280,000 $6,500,000 $0 $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
Scotty Bowman 51 $750,000 - - - - - - - - -
COACHING TOTALS $750,000 $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: 6000 0% $100  $0
Level 2: 5000 0% $60  $0
Level 3: 2000 0% $35  $0
Level 4: 4000 0% $25  $0
Level 5: 1000 0% $200  $0
Total Attendance: 0 0% - $0

Balance Sheet

Income
Home Games Left 2
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 $11,378,750
Pro Year To Date Expenses $11,378,750
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $0
Estimated Season Expenses $11,378,750

Bank Account
Current Funds $100,000,000
Projected Revenue + $0
Projected Expenses - $11,378,750
Projected Bank Account $88,621,250
 
Salary Cap
Salary Cap $100,000,000
Total Payroll $0
Remaining Cap Space $100,000,000