• LHSCO Web Portal
  •  

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
Matt Clark
 
 
 
D
 
37 $6,000,000 UFA - - - - - - - -
Stephen Silas
 
 
 
D
 
35 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Christopher Wagner
 
 
RW
 
 
35 $4,000,000 $4,000,000 $4,000,000 UFA - - - - - -
Mark McNeill
C
 
 
 
 
32 $4,000,000 $4,000,000 $4,000,000 UFA - - - - - -
Ryan Nugent-Hopkins
C
 
 
 
 
33 $4,000,000 $4,000,000 UFA - - - - - - -
Cedrick Henley
 
LW
 
 
 
35 $4,000,000 UFA - - - - - - - -
Patrik Nemeth
 
 
 
D
 
35 $4,000,000 UFA - - - - - - - -
Darren Kramer
 
 
RW
 
 
33 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Jean-Gabriel Pageau
 
LW
 
 
 
34 $3,000,000 UFA - - - - - - - -
Taylor Aronson
 
 
 
D
 
34 $2,820,000 UFA - - - - - - - -
Julian Melchiori
 
 
 
D
 
35 $2,500,000 UFA - - - - - - - -
Petr Straka
 
 
RW
 
 
35 $2,225,000 UFA - - - - - - - -
Zachary Sanford
 
LW
 
 
 
30 $1,850,000 $1,850,000 UFA - - - - - - -
Scott Laughton
C
 
 
 
 
30 $1,480,000 UFA - - - - - - - -
Ryan Collins
 
 
 
D
 
26 $1,430,000 $1,430,000 RFA - - - - - - -
Anton Forsberg
 
 
 
 
G
33 $1,250,000 UFA - - - - - - - -
Lukas Dostal
 
 
 
 
G
20 $750,000 $750,000 $750,000 $750,000 RFA - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $51,305,000 $24,030,000 $16,750,000 $750,000 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
Jakub Zboril
 
 
 
D
 
24 $1,750,000 $1,750,000 $1,750,000 RFA - - - - - -
Luke Kunin
C
 
 
 
 
23 $1,250,000 $1,250,000 $1,250,000 RFA - - - - - -
Andrew Nielsen
 
 
 
D
 
26 $1,030,000 $1,030,000 $1,030,000 RFA - - - - - -
Richard Nejezchleb
 
LW
 
 
 
29 $1,020,000 RFA - - - - - - - -
Roland McKeown
 
 
 
D
 
27 $1,000,000 RFA - - - - - - - -
Christian Fischer
 
 
RW
 
 
25 $970,000 $970,000 $970,000 RFA - - - - - -
Nolan Vesey
 
LW
 
 
 
28 $720,000 RFA - - - - - - - -
Robin Salo
 
 
 
D
 
22 $700,000 $700,000 $700,000 RFA - - - - - -
Alexander Nylander
 
LW
 
 
 
22 $700,000 $700,000 RFA - - - - - - -
Tage Thompson
 
 
RW
 
 
24 $700,000 RFA - - - - - - - -
Mathias Laferriere
 
 
RW
 
 
20 $600,000 $600,000 $600,000 $600,000 RFA - - - - -
Curtis Hall
C
 
 
 
 
20 $500,000 $500,000 $500,000 $500,000 RFA - - - - -
Jordan Kyrou
 
 
RW
 
 
22 $500,000 $500,000 RFA - - - - - - -
Matthew Cairns
 
 
 
D
 
22 $500,000 $500,000 RFA - - - - - - -
Ondrej Vala
 
 
 
D
 
23 $500,000 RFA - - - - - - - -
Jack Becker
C
 
 
 
 
25 $470,000 $470,000 $470,000 RFA - - - - - -
Steven Spinner
 
 
RW
 
 
27 $460,000 $460,000 RFA - - - - - - -
Francis Perron
 
LW
 
 
 
27 $460,000 RFA - - - - - - - -
Riley Damiani
 
LW
 
 
 
20 $300,000 $300,000 $300,000 $300,000 RFA - - - - -
Tomas Vomacka
 
 
 
 
G
21 $300,000 $300,000 $300,000 RFA - - - - - -
Max Lajoie
 
 
 
D
 
23 $300,000 $300,000 RFA - - - - - - -
FARM TOTALS $14,730,000 $10,330,000 $7,870,000 $1,400,000 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $1,473,000 $1,033,000 $787,000 $140,000 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
Bruce Cassidy 54 $500,000 $500,000 $500,000 $500,000 - - - - - -
COACHING TOTALS $500,000 $500,000 $500,000 $500,000 $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 10
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $51,305,000
Farm Payroll $1,473,000
Estimated Season Expenses $52,778,000

Bank Account
Current Funds $127,935,756
Projected Revenue + $0
Projected Expenses - $52,778,000
Projected Bank Account $75,157,756
 
Salary Cap
Salary Cap $70,000,000
Total Payroll $51,305,000
Remaining Cap Space $18,695,000