• 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
Tyson Barrie
 
 
 
D
 
28 $7,000,000 $7,000,000 UFA - - - - - - -
Zach Hyman
C
LW
RW
 
 
28 $5,500,000 $5,500,000 UFA - - - - - - -
Nick Cousins
C
LW
 
 
 
26 $1,500,000 RFA - - - - - - - -
Brendan Leipsic
C
LW
 
 
 
26 $750,000 RFA - - - - - - - -
PRO TOTALS $14,750,000 $12,500,000 $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
Nick Suzuki
C
 
RW
 
 
20 $2,500,000 RFA - - - - - - - -
Evan Fitzpatrick
 
 
 
 
G
22 $1,260,000 RFA - - - - - - - -
Alex Barre-Boulet
C
 
 
 
 
23 $1,250,000 RFA - - - - - - - -
Ken Appleby
 
 
 
 
G
25 $1,250,000 RFA - - - - - - - -
Sean Durzi
 
 
 
D
 
21 $1,250,000 RFA - - - - - - - -
Dennis Gilbert
 
 
 
D
 
23 $750,000 RFA - - - - - - - -
Ian Mitchell
 
 
 
D
 
21 $750,000 RFA - - - - - - - -
Joe Snively
 
LW
RW
 
 
24 $750,000 RFA - - - - - - - -
Linus Lindstrom
C
 
 
 
 
22 $750,000 RFA - - - - - - - -
Pierre Engvall
C
LW
 
 
 
24 $720,000 RFA - - - - - - - -
Christopher Gibson
 
 
 
 
G
27 $690,000 $690,000 UFA - - - - - - -
Nick Henry
 
 
RW
 
 
21 $500,000 RFA - - - - - - - -
FARM TOTALS $12,420,000 $690,000 $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
Mike Keenan 65 $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 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 $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