• LHSCO Web Portal
  • Day 6Game 42
    Bruins1
    Lightning3
    Boxscore 0 Likes
  • Day 9Game 69
    Bruins0
    Canadiens0
    Preview 0 Likes
  • Day 13Game 99
    Bruins0
    Flyers0
    Preview 0 Likes

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
Aaron Palushaj
 
 
RW
 
 
39 $9,000,000 $9,000,000 UFA - - - - - - -
Yann Sauve
 
 
 
D
 
38 $8,000,000 $8,000,000 $8,000,000 UFA - - - - - -
Cody Eakin
C
 
 
 
 
37 $5,962,000 * $5,962,000 * UFA - - - - - - -
Anders Lee
C
 
 
 
 
38 $5,814,000 * $5,814,000 * UFA - - - - - - -
Steven Santini
 
 
 
D
 
29 $3,556,000 $3,556,000 $3,556,000 $3,556,000 UFA - - - - -
Sean Kuraly
 
 
RW
 
 
32 $3,380,000 $3,380,000 UFA - - - - - - -
Christopher Martin
 
LW
 
 
 
33 $3,314,000 $3,314,000 $3,314,000 $3,314,000 UFA - - - - -
Tyler Bunz
 
 
 
 
G
35 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Jesse Blacker
 
 
 
D
 
36 $3,000,000 UFA - - - - - - - -
Michael Ferland
 
LW
 
 
 
35 $2,642,000 $2,642,000 $2,642,000 UFA - - - - - -
Brent Pedersen
 
LW
 
 
 
28 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Henri Kiviaho
 
 
 
 
G
32 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Petter Granberg
 
 
 
D
 
34 $1,840,000 UFA - - - - - - - -
Cody Glass
C
 
 
 
 
21 $1,750,000 $1,750,000 $1,750,000 RFA - - - - - -
Jacob Trouba
 
 
 
D
 
31 $1,690,000 UFA - - - - - - - -
Anders Bjork
 
LW
 
 
 
27 $1,020,000 RFA - - - - - - - -
David Pastrnak
 
 
RW
 
 
26 $1,000,000 $1,000,000 RFA - - - - - - -
Zack Phillips
C
 
 
 
 
33 $1,000,000 UFA - - - - - - - -
Ryan Pilon
 
 
 
D
 
26 $940,000 $940,000 $940,000 RFA - - - - - -
C.J. Yakimowicz
 
 
RW
 
 
27 $930,000 RFA - - - - - - - -
Leevi Laakso
 
 
 
 
G
22 $500,000 $500,000 RFA - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $62,338,000 $52,858,000 $27,202,000 $6,870,000 $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
Filip Hronek
 
 
 
D
 
24 $1,750,000 $1,750,000 $1,750,000 RFA - - - - - -
Valentin Zykov
 
LW
 
 
 
29 $1,590,000 $1,590,000 $1,590,000 UFA - - - - - -
Travis Dermott
 
 
 
D
 
26 $1,440,000 $1,440,000 $1,440,000 RFA - - - - - -
Kevin Stenlund
C
 
 
 
 
26 $1,030,000 $1,030,000 $1,030,000 RFA - - - - - -
Dominik Simon
C
 
 
 
 
27 $940,000 $940,000 $940,000 RFA - - - - - -
Samuel Montembeault
 
 
 
 
G
26 $940,000 $940,000 $940,000 RFA - - - - - -
Lucas Wallmark
C
 
 
 
 
27 $930,000 $930,000 RFA - - - - - - -
Andrei Svechnikov
 
 
RW
 
 
18 $750,000 $750,000 $750,000 $750,000 $750,000 RFA - - - -
Vitali Kravstov
 
 
RW
 
 
21 $750,000 $750,000 $750,000 $750,000 RFA - - - - -
Oliver Kylington
 
 
 
D
 
25 $730,000 $730,000 $730,000 RFA - - - - - -
Cale Makar
 
 
 
D
 
21 $700,000 $700,000 $700,000 RFA - - - - - -
Riley Tufte
 
LW
 
 
 
22 $700,000 $700,000 RFA - - - - - - -
Josh Mahura
 
 
 
D
 
23 $700,000 RFA - - - - - - - -
Ivan Prosvetov
 
 
 
 
G
18 $600,000 $600,000 $600,000 $600,000 $600,000 RFA - - - -
Kody Clark
 
 
RW
 
 
21 $600,000 $600,000 $600,000 $600,000 RFA - - - - -
Todd Burgess
 
 
RW
 
 
24 $550,000 RFA - - - - - - - -
Adam Mascherin
 
LW
 
 
 
18 $500,000 $500,000 $500,000 $500,000 $500,000 RFA - - - -
Semyon Der-Arguchinstev
C
 
 
 
 
20 $500,000 $500,000 $500,000 $500,000 RFA - - - - -
Joni Ikonen
C
 
 
 
 
21 $500,000 $500,000 $500,000 RFA - - - - - -
Connor Hall
 
 
 
D
 
23 $500,000 RFA - - - - - - - -
Demetrios Koumontzis
 
LW
 
 
 
18 $300,000 $300,000 $300,000 $300,000 $300,000 RFA - - - -
Spencer Stastney
 
 
 
D
 
20 $300,000 $300,000 $300,000 $300,000 RFA - - - - -
Mitchell Balmas
 
LW
 
 
 
22 $300,000 $300,000 RFA - - - - - - -
Brandon Duhaime
 
LW
 
 
 
24 $300,000 RFA - - - - - - - -
FARM TOTALS $17,900,000 $15,850,000 $13,920,000 $4,300,000 $2,150,000 $0 $0 $0 $0 $0
SALARY CAP TOTALS $1,790,000 $1,585,000 $1,392,000 $430,000 $215,000 $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
Bob Boughner 48 $500,000 $500,000 $500,000 $500,000 - - - - - -
John Stevens 53 $500,000 $500,000 $500,000 $500,000 - - - - - -
COACHING TOTALS $1,000,000 $1,000,000 $1,000,000 $1,000,000 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 3 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 2
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 $4,155,867
Pro Year To Date Expenses $41,558,670
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $62,338,000
Farm Payroll $1,790,000
Estimated Season Expenses $105,686,670

Bank Account
Current Funds $131,795,523
Projected Revenue + $0
Projected Expenses - $105,686,670
Projected Bank Account $26,108,853
 
Salary Cap
Salary Cap $70,000,000
Total Payroll $62,338,000
Remaining Cap Space $7,662,000