• 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
Matthew Calvert
 
LW
 
 
 
38 $6,000,000 $6,000,000 UFA - - - - - - -
Christian Thomas
 
 
RW
 
 
34 $4,000,000 UFA - - - - - - - -
Tyler Seguin
C
 
 
 
 
34 $3,406,000 $3,406,000 $3,406,000 $3,406,000 UFA - - - - -
Jean-Francois Berube
 
 
 
 
G
37 $3,100,000 UFA - - - - - - - -
Mattias Backman
 
 
 
D
 
33 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Daniel Gunnarsson
 
 
 
D
 
33 $3,000,000 $3,000,000 UFA - - - - - - -
Seth Helgeson
 
 
 
D
 
36 $3,000,000 $3,000,000 UFA - - - - - - -
Brad Ross
 
LW
 
 
 
35 $3,000,000 UFA - - - - - - - -
Mikael Granlund
 
 
RW
 
 
35 $3,000,000 UFA - - - - - - - -
Markus Granlund
C
 
 
 
 
33 $2,890,000 UFA - - - - - - - -
Taylor Beck
 
LW
 
 
 
36 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
Kevin Labanc
 
 
RW
 
 
27 $2,250,000 $2,250,000 $2,250,000 RFA - - - - - -
Mikko Rantanen
 
 
RW
 
 
26 $2,190,000 $2,190,000 $2,190,000 RFA - - - - - -
Ryan Murray
 
 
 
D
 
31 $2,000,000 $2,000,000 UFA - - - - - - -
Cole Cassels
C
 
 
 
 
29 $1,590,000 $1,590,000 $1,590,000 UFA - - - - - -
Rasmus Ristolainen
 
 
 
D
 
28 $1,490,000 $1,490,000 $1,490,000 $1,490,000 UFA - - - - -
Phillip Di Giuseppe
 
LW
 
 
 
31 $1,020,000 UFA - - - - - - - -
Rudolfs Balcers
 
LW
 
 
 
25 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Markus Ruusu
 
 
 
 
G
25 $940,000 $940,000 $940,000 RFA - - - - - -
Jesse Puljujärvi
 
 
RW
 
 
22 $700,000 $700,000 RFA - - - - - - -
Emil Johansson
 
 
 
D
 
27 $460,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $50,536,000 $33,066,000 $18,366,000 $4,896,000 $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
Brett Howden
 
LW
 
 
 
23 $1,750,000 $1,750,000 $1,750,000 RFA - - - - - -
John Hayden
C
 
 
 
 
28 $1,500,000 $1,500,000 $1,500,000 $1,500,000 UFA - - - - -
Conor Garland
 
 
RW
 
 
26 $1,440,000 $1,440,000 $1,440,000 RFA - - - - - -
Marcus Karlstrom
 
 
 
D
 
28 $1,336,000 $1,336,000 RFA - - - - - - -
Rasmus Dhalin
 
 
 
D
 
20 $750,000 $750,000 $750,000 $750,000 RFA - - - - -
Nolan Patrick
C
 
 
 
 
21 $700,000 $700,000 $700,000 RFA - - - - - -
Auston Matthews
C
 
 
 
 
23 $700,000 $700,000 RFA - - - - - - -
Alex DeBrincat
 
 
RW
 
 
23 $700,000 RFA - - - - - - - -
Logan Hutsko
 
 
RW
 
 
21 $600,000 $600,000 $600,000 $600,000 RFA - - - - -
Slava Demin
 
 
 
D
 
20 $500,000 $500,000 $500,000 $500,000 RFA - - - - -
Leon Gawanke
 
 
 
D
 
21 $500,000 $500,000 $500,000 RFA - - - - - -
Maxwell Gildon
 
 
 
D
 
21 $500,000 $500,000 $500,000 RFA - - - - - -
Brett Murray
 
LW
 
 
 
22 $500,000 $500,000 RFA - - - - - - -
Brandon Gignac
C
 
 
 
 
24 $500,000 RFA - - - - - - - -
Vladimir Kuznetsov
 
 
RW
 
 
23 $500,000 RFA - - - - - - - -
Samuel Ersson
 
 
 
 
G
22 $300,000 $300,000 $300,000 $300,000 RFA - - - - -
Bryce Misley
C
 
 
 
 
21 $300,000 $300,000 $300,000 RFA - - - - - -
Ben Gleason
 
 
 
D
 
23 $300,000 RFA - - - - - - - -
Tobias Eder
C
 
 
 
 
23 $300,000 RFA - - - - - - - -
FARM TOTALS $13,676,000 $11,376,000 $8,840,000 $3,650,000 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $1,367,600 $1,137,600 $884,000 $365,000 $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
Doug Weight 49 $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 $50,536,000
Farm Payroll $1,367,600
Estimated Season Expenses $51,903,600

Bank Account
Current Funds $133,269,013
Projected Revenue + $0
Projected Expenses - $51,903,600
Projected Bank Account $81,365,413
 
Salary Cap
Salary Cap $70,000,000
Total Payroll $50,536,000
Remaining Cap Space $19,464,000