• NHLSL

« back

next »

  • Day 12Game 47
    Capitals1
    Flyers4
    Boxscore
  • Day 14Game 55
    Flyers2
    Capitals1
    Boxscore

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
Mark Stone
 
LW
RW
 
 
28 $9,000,000 $9,000,000 UFA - - - - - - -
Marc-Edouard Vlasic
 
 
 
D
 
33 $7,130,000 UFA - - - - - - - -
Mats Zuccarello
 
LW
RW
 
 
32 $5,000,000 UFA - - - - - - - -
Brian Dumoulin
 
 
 
D
 
28 $4,000,000 UFA - - - - - - - -
Tomas Tatar
C
LW
RW
 
 
29 $3,250,000 UFA - - - - - - - -
Casey Cizikas
C
LW
RW
 
 
29 $3,010,000 $3,010,000 UFA - - - - - - -
Miro Heiskanen
 
 
 
D
 
20 $2,500,000 RFA - - - - - - - -
Nick Jensen
 
 
 
D
 
29 $1,500,000 UFA - - - - - - - -
PRO TOTALS $35,390,000 $12,010,000 $0 $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
 
21 $2,500,000 RFA - - - - - - - -
Adam Ruzicka
C
 
 
 
 
21 $500,000 RFA - - - - - - - -
Evan Barratt
C
 
 
 
 
21 $500,000 RFA - - - - - - - -
Ivan Lodnia
 
 
RW
 
 
20 $500,000 RFA - - - - - - - -
Kirill Maksimov
 
 
RW
 
 
21 $500,000 RFA - - - - - - - -
FARM TOTALS $4,500,000 $0 $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 - 3 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 -3
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 $0
Estimated Season Expenses $0

Bank Account
Current Funds $100,000,000
Projected Revenue + $0
Projected Expenses - $0
Projected Bank Account $100,000,000
 
Salary Cap
Salary Cap $100,000,000
Total Payroll $0
Remaining Cap Space $100,000,000