• NHLSL

« back

next »

  • Day 48Game 104
    Flames2
    Flyers1
    Boxscore
  • Day 49Game 105
    Flyers1
    Flames2
    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
Jack Eichel
C
 
 
 
 
23 $7,500,000 RFA - - - - - - - -
Nick Bonino
C
LW
RW
 
 
32 $2,990,000 UFA - - - - - - - -
Matt Calvert
 
LW
 
 
 
30 $2,760,000 UFA - - - - - - - -
Artem Anisimov
C
LW
 
 
 
32 $2,660,000 UFA - - - - - - - -
Brad Richardson
C
LW
RW
 
 
35 $2,590,000 UFA - - - - - - - -
Mark Letestu
C
LW
RW
 
 
35 $1,110,000 $1,110,000 UFA - - - - - - -
Yannick Weber
 
 
 
D
 
31 $710,000 UFA - - - - - - - -
PRO TOTALS $20,320,000 $1,110,000 $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
Rasmus Andersson
 
 
 
D
 
23 $1,250,000 $1,250,000 RFA - - - - - - -
Quinn Olson
 
LW
 
 
 
19 $550,000 $550,000 RFA - - - - - - -
Steve Mason
 
 
 
 
G
32 $550,000 UFA - - - - - - - -
Kirill Slepets
 
LW
 
 
 
21 $500,000 RFA - - - - - - - -
FARM TOTALS $2,850,000 $1,800,000 $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
Darryl Sutter 56 $770,000 $770,000 - - - - - - - -
COACHING TOTALS $770,000 $770,000 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 11 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 -11
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