• 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
Brent Burns
 
 
 
D
 
34 $12,000,000 UFA - - - - - - - -
Blake Wheeler
 
LW
RW
 
 
32 $11,500,000 UFA - - - - - - - -
Erik Karlsson
 
 
 
D
 
29 $11,000,000 UFA - - - - - - - -
Phil Kessel
 
LW
RW
 
 
31 $11,000,000 UFA - - - - - - - -
Jamie Benn
C
LW
 
 
 
30 $9,000,000 UFA - - - - - - - -
Zdeno Chara
 
 
 
D
 
42 $7,550,000 UFA - - - - - - - -
Mikael Granlund
C
LW
RW
 
 
27 $6,500,000 $6,500,000 $6,500,000 UFA - - - - - -
Nino Niederreiter
 
LW
RW
 
 
26 $5,000,000 RFA - - - - - - - -
Adam Pelech
 
 
 
D
 
24 $3,000,000 RFA - - - - - - - -
Ron Hainsey
 
 
 
D
 
38 $2,890,000 UFA - - - - - - - -
Jonathan Ericsson
 
 
 
D
 
35 $910,000 UFA - - - - - - - -
Brandon Pirri
C
LW
RW
 
 
28 $800,000 $800,000 UFA - - - - - - -
PRO TOTALS $81,150,000 $7,300,000 $6,500,000 $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
Jonas Siegenthaler
 
 
 
D
 
22 $1,250,000 RFA - - - - - - - -
Tage Thompson
C
 
 
 
 
21 $1,250,000 RFA - - - - - - - -
Austin Wagner
 
LW
 
 
 
22 $750,000 $750,000 RFA - - - - - - -
Isaac Ratcliffe
 
LW
 
 
 
20 $750,000 $750,000 RFA - - - - - - -
Saku Maenalanen
 
LW
RW
 
 
25 $750,000 $750,000 RFA - - - - - - -
Sean Walker
 
 
 
D
 
24 $750,000 $750,000 RFA - - - - - - -
Jeremy Swayman
 
 
 
 
G
20 $510,000 RFA - - - - - - - -
Akira Schmid
 
 
 
 
G
19 $500,000 RFA - - - - - - - -
Brady Keeper
 
 
 
D
 
23 $500,000 RFA - - - - - - - -
Brinson Pasichnuk
 
 
 
D
 
21 $500,000 RFA - - - - - - - -
Connor Dewar
C
 
 
 
 
20 $500,000 RFA - - - - - - - -
Connor Mackey
 
 
 
D
 
22 $500,000 RFA - - - - - - - -
Demetrios Koumontzis
 
LW
 
 
 
19 $500,000 RFA - - - - - - - -
Dmitri Semykin
 
 
 
D
 
19 $500,000 RFA - - - - - - - -
Hayden Hawkey
 
 
 
 
G
24 $500,000 RFA - - - - - - - -
Johnny Walker
 
LW
RW
 
 
22 $500,000 RFA - - - - - - - -
Jonathan Kovacevic
 
 
 
D
 
22 $500,000 RFA - - - - - - - -
Julien Gauthier
 
 
RW
 
 
21 $500,000 RFA - - - - - - - -
Kirill Ustimenko
 
 
 
 
G
20 $500,000 RFA - - - - - - - -
Lenni Killinen
 
 
RW
 
 
19 $500,000 RFA - - - - - - - -
Linus Karlsson
C
 
 
 
 
19 $500,000 RFA - - - - - - - -
Linus Nassen
 
 
 
D
 
21 $500,000 RFA - - - - - - - -
Mark Kastelic
C
 
 
 
 
20 $500,000 RFA - - - - - - - -
Martin Pospisil
C
 
RW
 
 
19 $500,000 RFA - - - - - - - -
Nico Sturm
 
LW
RW
 
 
24 $500,000 RFA - - - - - - - -
Oskari Laaksonen
 
 
 
D
 
20 $500,000 RFA - - - - - - - -
Ruslan Iskhakov
C
 
 
 
 
18 $500,000 RFA - - - - - - - -
FARM TOTALS $16,010,000 $3,000,000 $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
Don Cherry 85 $260,000 $260,000 - - - - - - - -
COACHING TOTALS $260,000 $260,000 $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 $10,143,750
Pro Year To Date Expenses $10,143,750
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $0
Estimated Season Expenses $10,143,750

Bank Account
Current Funds $100,000,000
Projected Revenue + $0
Projected Expenses - $10,143,750
Projected Bank Account $89,856,250
 
Salary Cap
Salary Cap $100,000,000
Total Payroll $0
Remaining Cap Space $100,000,000