• 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
Derek Forbort
 
 
 
D
 
35 $8,000,000 $8,000,000 $8,000,000 UFA - - - - - -
Landon Ferraro
C
 
 
 
 
36 $5,500,000 $5,500,000 $5,500,000 UFA - - - - - -
Chris Tierney
C
 
 
 
 
31 $4,000,000 $4,000,000 $4,000,000 UFA - - - - - -
Eric Gelinas
 
 
 
D
 
36 $4,000,000 $4,000,000 UFA - - - - - - -
Gregg Sutch
 
 
RW
 
 
35 $3,500,000 UFA - - - - - - - -
Brett Kulak
 
 
 
D
 
30 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Johan Larsson
 
LW
 
 
 
34 $3,000,000 $3,000,000 UFA - - - - - - -
Jakub Culek
 
LW
 
 
 
34 $3,000,000 UFA - - - - - - - -
Marek Mazanec
 
 
 
 
G
32 $2,920,000 $2,920,000 UFA - - - - - - -
Jakob Silfverberg
 
 
RW
 
 
36 $2,800,000 UFA - - - - - - - -
Brandon Davidson
 
 
 
D
 
35 $2,650,000 UFA - - - - - - - -
Tucker Poolman
 
 
 
D
 
31 $2,110,000 $2,110,000 $2,110,000 UFA - - - - - -
Greg Mckegg
C
 
 
 
 
34 $2,000,000 $2,000,000 UFA - - - - - - -
Alexander Ruuttu
C
 
 
 
 
33 $2,000,000 UFA - - - - - - - -
Stephen Johnston
 
LW
 
 
 
37 $2,000,000 UFA - - - - - - - -
Martin Frk
 
 
RW
 
 
32 $1,480,000 UFA - - - - - - - -
Mitchell Dempsey
 
LW
 
 
 
28 $1,020,000 RFA - - - - - - - -
Hugo Fagerblom
 
 
 
 
G
27 $720,000 RFA - - - - - - - -
Will Bitten
C
 
 
 
 
23 $700,000 RFA - - - - - - - -
Evan Cormier
 
 
 
 
G
24 $500,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $54,900,000 $34,530,000 $22,610,000 $0 $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
Dylan Larkin
C
 
 
 
 
26 $1,750,000 $1,750,000 $1,750,000 RFA - - - - - -
Vitali Abramov
 
 
RW
 
 
23 $1,750,000 $1,750,000 $1,750,000 RFA - - - - - -
Sergey Zborovskiy
 
 
 
D
 
25 $1,030,000 $1,030,000 $1,030,000 RFA - - - - - -
Christian Jaros
 
 
 
D
 
26 $940,000 $940,000 $940,000 RFA - - - - - -
Bode Wilde
 
 
 
D
 
20 $750,000 $750,000 $750,000 $750,000 RFA - - - - -
Matthew Strome
 
LW
 
 
 
21 $700,000 $700,000 $700,000 RFA - - - - - -
Cameron Clarke
 
 
 
D
 
25 $700,000 $700,000 RFA - - - - - - -
William Lockwood
 
 
RW
 
 
22 $700,000 $700,000 RFA - - - - - - -
Charles McAvoy
 
 
 
D
 
23 $700,000 RFA - - - - - - - -
Tyler Vesel
C
 
 
 
 
28 $690,000 RFA - - - - - - - -
Ty emberson
 
 
 
D
 
20 $600,000 $600,000 $600,000 $600,000 RFA - - - - -
Aidan Dubas
C
 
 
 
 
20 $500,000 $500,000 $500,000 $500,000 RFA - - - - -
Eric Cornel
C
 
 
 
 
27 $500,000 $500,000 RFA - - - - - - -
Janne Kuokkanen
 
 
RW
 
 
22 $500,000 $500,000 RFA - - - - - - -
Matthew Mistele
 
LW
 
 
 
28 $500,000 RFA - - - - - - - -
Ville Husso
 
 
 
 
G
28 $500,000 RFA - - - - - - - -
Cole Koepke
 
LW
 
 
 
22 $300,000 $300,000 $300,000 $300,000 RFA - - - - -
Cole Guttman
 
LW
 
 
 
21 $300,000 $300,000 $300,000 RFA - - - - - -
Igor Korshkov
 
 
RW
 
 
24 $300,000 $300,000 RFA - - - - - - -
Jeffrey Truchon-Viel
 
LW
 
 
 
24 $300,000 RFA - - - - - - - -
FARM TOTALS $14,010,000 $11,320,000 $8,620,000 $2,150,000 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $1,401,000 $1,132,000 $862,000 $215,000 $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
John Tortorella 61 $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 $54,900,000
Farm Payroll $1,401,000
Estimated Season Expenses $56,301,000

Bank Account
Current Funds $126,009,041
Projected Revenue + $0
Projected Expenses - $56,301,000
Projected Bank Account $69,708,041
 
Salary Cap
Salary Cap $70,000,000
Total Payroll $54,900,000
Remaining Cap Space $15,100,000