• NHLSL

« back

next »

  • Day 53Game 350
    Maple Leafs4
    Avalanche3
    Boxscore
  • Day 57Game 381
    Maple Leafs0
    Red Wings0
    Preview
  • Day 59Game 393
    Maple Leafs0
    Sabres0
    Preview
  • Day 60Game 415
    Sabres0
    Maple Leafs0
    Preview

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 $7,000,000 UFA - - - - - -
Chris Tierney
C
LW
RW
 
 
25 $6,150,000 RFA - - - - - - - -
Zach Hyman
C
LW
RW
 
 
27 $5,500,000 $5,500,000 $5,500,000 UFA - - - - - -
Alex Galchenyuk
C
LW
RW
 
 
25 $5,500,000 RFA - - - - - - - -
Brent Seabrook
 
 
 
D
 
34 $4,420,000 $4,420,000 UFA - - - - - - -
Mathieu Perreault
C
LW
 
 
 
31 $4,170,000 $4,170,000 UFA - - - - - - -
Mike Sucks
 
 
 
 
G
37 $3,680,000 UFA - - - - - - - -
Connor Brown
 
 
RW
 
 
25 $3,250,000 RFA - - - - - - - -
Jay Bouwmeester
 
 
 
D
 
36 $2,130,000 $2,130,000 UFA - - - - - - -
Andreas Johnsson
 
LW
RW
 
 
25 $2,000,000 $2,000,000 $2,000,000 RFA - - - - - -
Zach Aston-Reese
 
LW
RW
 
 
25 $1,250,000 $1,250,000 $1,250,000 RFA - - - - - -
Dylan Strome
C
 
 
 
 
22 $1,250,000 RFA - - - - - - - -
Jamie McGinn
 
LW
RW
 
 
31 $1,250,000 UFA - - - - - - - -
Madison Bowey
 
 
 
D
 
24 $1,250,000 RFA - - - - - - - -
Michael Cammalleri
C
LW
RW
 
 
37 $1,000,000 UFA - - - - - - - -
Brendan Leipsic
C
LW
 
 
 
25 $750,000 $750,000 RFA - - - - - - -
Josh Brown
 
 
 
D
 
25 $750,000 RFA - - - - - - - -
Kyle Clifford
 
LW
RW
 
 
28 $750,000 UFA - - - - - - - -
Mason Jobst
 
LW
RW
 
 
25 $750,000 RFA - - - - - - - -
Travis Dermott
 
 
 
D
 
22 $750,000 RFA - - - - - - - -
Christopher Gibson
 
 
 
 
G
26 $690,000 $690,000 $690,000 UFA - - - - - -
Matt Roy
 
 
 
D
 
24 $500,000 RFA - - - - - - - -
PRO TOTALS $54,740,000 $27,910,000 $16,440,000 $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
Morgan Frost
C
 
 
 
 
20 $2,500,000 $2,500,000 RFA - - - - - - -
Nick Suzuki
C
 
 
 
 
20 $2,500,000 $2,500,000 RFA - - - - - - -
Evan Fitzpatrick
 
 
 
 
G
21 $1,260,000 $1,260,000 RFA - - - - - - -
Alex Barre-Boulet
C
 
 
 
 
22 $1,250,000 $1,250,000 RFA - - - - - - -
Ken Appleby
 
 
 
 
G
24 $1,250,000 $1,250,000 RFA - - - - - - -
Sean Durzi
 
 
 
D
 
21 $1,250,000 $1,250,000 RFA - - - - - - -
Cliff Pu
 
 
RW
 
 
21 $1,250,000 RFA - - - - - - - -
MacKenzie Blackwood
 
 
 
 
G
22 $1,250,000 RFA - - - - - - - -
Dennis Gilbert
 
 
 
D
 
23 $750,000 $750,000 RFA - - - - - - -
Joe Snively
 
LW
RW
 
 
23 $750,000 $750,000 RFA - - - - - - -
Linus Lindstrom
C
 
 
 
 
21 $750,000 $750,000 RFA - - - - - - -
Adam Brooks
C
 
 
 
 
23 $750,000 RFA - - - - - - - -
Adam Mascherin
 
LW
 
 
 
21 $750,000 RFA - - - - - - - -
Mason Marchment
 
LW
 
 
 
24 $750,000 RFA - - - - - - - -
Nick Abruzzese
C
 
 
 
 
20 $750,000 RFA - - - - - - - -
Rourke Chartier
C
 
 
 
 
23 $750,000 RFA - - - - - - - -
Pierre Engvall
 
LW
 
 
 
23 $720,000 $720,000 RFA - - - - - - -
Sammy Blais
 
LW
RW
 
 
23 $710,000 RFA - - - - - - - -
Darren Raddysh
 
 
 
D
 
23 $700,000 RFA - - - - - - - -
Nick Henry
 
 
RW
 
 
20 $500,000 $500,000 RFA - - - - - - -
Giovanni Vallati
 
 
 
D
 
19 $500,000 RFA - - - - - - - -
Jake Elmer
 
 
RW
 
 
20 $500,000 RFA - - - - - - - -
Luke Henman
C
 
 
 
 
19 $500,000 RFA - - - - - - - -
Peter Abbandonato
C
 
 
 
 
21 $500,000 RFA - - - - - - - -
Tyler Steenbergen
C
 
 
 
 
21 $500,000 RFA - - - - - - - -
FARM TOTALS $23,640,000 $13,480,000 $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 - 12 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 29
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 $294,301
Pro Year To Date Expenses $294,301
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $0
Estimated Season Expenses $294,301

Bank Account
Current Funds $100,000,000
Projected Revenue + $0
Projected Expenses - $294,301
Projected Bank Account $99,705,699
 
Salary Cap
Salary Cap $100,000,000
Total Payroll $0
Remaining Cap Space $100,000,000