• LHSE
  •  

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2032-33 2033-34 2034-35 2035-36 2036-37 2037-38 2038-39 2039-40 2040-41 2041-42
Mika Zibanejad
C
 
 
 
 
29 $8,000,000 $8,000,000 UFA - - - - - - -
Mattias Ekholm
 
 
 
D
 
32 $6,000,000 $6,000,000 $6,000,000 UFA - - - - - -
Ryan Strome
C
 
 
 
 
29 $5,850,000 $5,850,000 UFA - - - - - - -
Jakub Voracek
 
 
RW
 
 
33 $5,825,000 $5,825,000 $5,825,000 $5,825,000 UFA - - - - -
Jonathan Marchessault
C
 
 
 
 
32 $5,500,000 $5,500,000 UFA - - - - - - -
David Savard
 
 
 
D
 
32 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Cam Talbot
 
 
 
 
G
35 $4,200,000 $4,200,000 $4,200,000 $4,200,000 $4,200,000 $4,200,000 UFA - - -
Connor Brown
 
 
RW
 
 
28 $4,200,000 $4,200,000 $4,200,000 $4,200,000 UFA - - - - -
Joel Eriksson Ek
C
 
 
 
 
25 $4,000,000 UFA - - - - - - - -
Kevin Shattenkirk
 
 
 
D
 
33 $3,950,000 $3,950,000 $3,950,000 UFA - - - - - -
Oliver Ekman-Larsson
 
 
 
D
 
31 $3,500,000 $3,500,000 $3,500,000 $3,500,000 $3,500,000 UFA - - - -
Tomas Tatar
 
LW
 
 
 
32 $3,400,000 $3,400,000 $3,400,000 $3,400,000 $3,400,000 UFA - - - -
Robert Hagg
 
 
 
D
 
27 $3,000,000 UFA - - - - - - - -
Calvin Petersen
 
 
 
 
G
28 $2,800,000 $2,800,000 $2,800,000 $2,800,000 $2,800,000 $2,800,000 UFA - - -
Radek Faksa
C
 
 
 
 
28 $2,500,000 $2,500,000 $2,500,000 $2,500,000 $2,500,000 UFA - - - -
Ryan Hartman
 
 
RW
 
 
28 $2,500,000 $2,500,000 $2,500,000 $2,500,000 UFA - - - - -
William Carrier
 
LW
 
 
 
28 $1,400,000 $1,400,000 $1,400,000 $1,400,000 $1,400,000 UFA - - - -
Chad Ruhwedel
 
 
 
D
 
32 $800,000 $800,000 $800,000 $800,000 UFA - - - - -
Gavin Bayreuther
 
 
 
D
 
28 $800,000 $800,000 $800,000 UFA - - - - - -
Reese Johnson
C
 
 
 
 
24 $800,000 RFA - - - - - - - -
Noah Cates
 
LW
 
 
 
23 $650,000 $650,000 $650,000 UFA - - - - - -
Devan Dubnyk
 
 
 
 
G
36 $600,000 UFA - - - - - - - -
Bonus $1,750,000 - - - - - - - - -
PRO TOTALS without the REAL CAP HIT of players $77,025,000 $66,875,000 $47,525,000 $31,125,000 $17,800,000 $7,000,000 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2032-33 2033-34 2034-35 2035-36 2036-37 2037-38 2038-39 2039-40 2040-41 2042/42
Noah Juulsen
 
 
 
D
 
25 $925,000 UFA - - - - - - - -
Zach Bogosian
 
 
 
D
 
32 $900,000 $900,000 UFA - - - - - - -
Ross Johnston
 
LW
 
 
 
28 $850,000 $850,000 $850,000 $850,000 $850,000 UFA - - - -
Logan Thompson
 
 
 
 
G
25 $850,000 UFA - - - - - - - -
Ben Thomas
 
 
 
D
 
26 $800,000 $800,000 UFA - - - - - - -
Calvin Pickard
 
 
 
 
G
30 $800,000 $800,000 UFA - - - - - - -
Matthew Peca
C
 
 
 
 
29 $800,000 $800,000 UFA - - - - - - -
C.J. Smith
 
LW
 
 
 
28 $750,000 $750,000 UFA - - - - - - -
Charles Hudon
 
LW
 
 
 
28 $750,000 UFA - - - - - - - -
Glenn Gawdin
C
 
 
 
 
25 $750,000 UFA - - - - - - - -
Daniil Tarasov
 
 
 
 
G
23 $700,000 $700,000 $700,000 UFA - - - - - -
Jonas Rondbjerg
 
 
RW
 
 
23 $700,000 $700,000 RFA - - - - - - -
Brendan Gaunce
C
 
 
 
 
28 $700,000 UFA - - - - - - - -
Liam O'Brien
C
 
 
 
 
28 $700,000 UFA - - - - - - - -
Jacob Moverare
 
 
 
D
 
24 $650,000 $650,000 UFA - - - - - - -
David Kase
 
 
RW
 
 
25 $650,000 UFA - - - - - - - -
Mathieu Olivier
 
 
RW
 
 
25 $650,000 UFA - - - - - - - -
Jeffrey Viel
 
LW
 
 
 
25 $600,000 $600,000 $600,000 $600,000 UFA - - - - -
Steven Santini
 
 
 
D
 
27 $600,000 $600,000 UFA - - - - - - -
Andreas Englund
 
 
 
D
 
26 $575,000 $575,000 $575,000 $575,000 UFA - - - - -
Calle Rosen
 
 
 
D
 
28 $575,000 $575,000 $575,000 $575,000 UFA - - - - -
Rhett Gardner
C
 
 
 
 
26 $575,000 $575,000 UFA - - - - - - -
Pheonix Copley
 
 
 
 
G
30 $575,000 UFA - - - - - - - -
FARM TOTALS $16,425,000 $9,875,000 $3,300,000 $2,600,000 $850,000 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2032-33 2033-34 2034-35 2035-36 2036-37 2037-38 2038-39 2039-40 2040-41 2042/42
Peter Laviolette 58 $2,773,000 - - - - - - - - -
COACHING TOTALS $2,773,000 $0 $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: 3000 0% $126  $0
Level 2: 4000 0% $60  $0
Level 3: 5000 0% $59  $0
Level 4: 6000 0% $32  $0
Level 5: 2000 0% $230  $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 115
Pro Expenses Per Days $0
Estimated Season Expenses Remaining Pro $0
Farm Expenses Per Days $0
Estimated Season Expenses Remaining Farm $0
Pro Payroll $0
$78,492,500

Bank Account
Current Funds $8,662,939
Projected Revenue + $0
Projected Expenses - $78,492,500
Projected Bank Account $-69,829,561
 
Salary Cap
Salary Cap $91,700,000
Total Payroll $0
Remaining Cap Space $