• lhsa2009
  • Day 140Game 926
    Jets4
    Kings5
    Boxscore 0 Likes
  • Day 141Game 903
    Checkers2
    Moose1
    Boxscore 0 Likes
  • Day 143Game 914
    Rampage3
    Moose0
    Boxscore 0 Likes
  • Day 145Game 926
    Moose1
    Heat3
    Boxscore 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Claude Giroux
C
 
 
 
 
32 $8,275,000 $8,275,000 $8,275,000 UFA - - - - - -
Marc-Edouard Vlasic
 
 
 
D
 
32 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - -
Brandon Saad
 
LW
 
 
 
27 $6,000,000 $6,000,000 UFA - - - - - - -
Anton Stralman
 
 
 
D
 
33 $5,500,000 $5,500,000 $5,500,000 UFA - - - - - -
Nick Foligno
 
LW
 
 
 
32 $5,500,000 $5,500,000 UFA - - - - - - -
Justin Schultz
 
 
 
D
 
29 $5,500,000 UFA - - - - - - - -
Yanni Gourde
C
 
 
 
 
28 $5,166,000 $5,166,000 $5,166,000 $5,166,000 $5,166,000 $5,166,000 UFA - - -
Semyon Varlamov
 
 
 
 
G
31 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - - -
Jake Allen
 
 
 
 
G
29 $4,350,000 $4,350,000 UFA - - - - - - -
Travis Sanheim
 
 
 
D
 
23 $3,250,000 $3,250,000 RFA - - - - - - -
Leo Komarov
 
 
RW
 
 
33 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Neal Pionk
 
 
 
D
 
24 $3,000,000 $3,000,000 RFA - - - - - - -
Danton Heinen
C
 
 
 
 
24 $2,800,000 $2,800,000 RFA - - - - - - -
Oliver Bjorkstrand
 
 
RW
 
 
24 $2,500,000 $2,500,000 RFA - - - - - - -
Artturi Lehkonen
 
LW
 
 
 
24 $2,400,000 $2,400,000 RFA - - - - - - -
Trevor van Riemsdyk
 
 
 
D
 
28 $2,300,000 UFA - - - - - - - -
Zach Hyman
 
LW
 
 
 
27 $2,250,000 $2,250,000 UFA - - - - - - -
Ryan Donato
C
LW
 
 
 
23 $1,900,000 $1,900,000 RFA - - - - - - -
David Kampf
C
 
 
 
 
25 $1,000,000 $1,000,000 UFA - - - - - - -
Mathieu Joseph
 
 
RW
 
 
23 $728,333 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $77,419,333 $68,891,000 $33,941,000 $17,166,000 $12,166,000 $12,166,000 $7,000,000 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Brandon Manning
 
 
 
D
 
29 $2,250,000 UFA - - - - - - - -
Dmitrij Jaskin
 
 
RW
 
 
26 $1,100,000 UFA - - - - - - - -
Ross Johnston
 
LW
 
 
 
26 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Matiss Kivlenieks
 
 
 
 
G
23 $925,000 RFA - - - - - - - -
Sam Vigneault
C
 
 
 
 
24 $925,000 RFA - - - - - - - -
Niko Mikkola
 
 
 
D
 
23 $842,500 RFA - - - - - - - -
Cameron Hughes
C
 
RW
 
 
23 $792,500 $792,500 RFA - - - - - - -
Alexander True
C
 
 
 
 
22 $763,333 $763,333 RFA - - - - - - -
Ty Ronning
 
 
RW
 
 
22 $750,833 $750,833 RFA - - - - - - -
Jack Kopacka
 
LW
 
 
 
21 $745,000 $745,000 RFA - - - - - - -
Ethan Prow
 
 
 
D
 
27 $700,000 $700,000 UFA - - - - - - -
Kalle Kossila
C
LW
 
 
 
26 $700,000 $700,000 UFA - - - - - - -
Nick DeSimone
 
 
 
D
 
25 $700,000 $700,000 UFA - - - - - - -
Brendan Gaunce
C
 
 
 
 
25 $700,000 RFA - - - - - - - -
Buddy Robinson
 
 
RW
 
 
28 $700,000 UFA - - - - - - - -
Jimmy Oligny
 
 
 
D
 
26 $700,000 UFA - - - - - - - -
Radel Fazleev
C
 
 
 
 
24 $700,000 RFA - - - - - - - -
Sam Carrick
C
 
 
 
 
28 $700,000 UFA - - - - - - - -
Tyler Gaudet
C
LW
 
 
 
26 $700,000 UFA - - - - - - - -
Tyler Wong
 
 
RW
 
 
24 $700,000 RFA - - - - - - - -
Lane Pederson
C
LW
 
 
 
22 $690,000 RFA - - - - - - - -
Ashton Sautner
 
 
 
D
 
25 $675,000 RFA - - - - - - - -
Keegan Lowe
 
 
 
D
 
26 $675,000 UFA - - - - - - - -
Kevin Boyle
 
 
 
 
G
27 $675,000 UFA - - - - - - - -
Michael Chaput
C
 
 
 
 
27 $675,000 UFA - - - - - - - -
FARM TOTALS $20,484,166 $6,151,666 $1,000,000 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 33 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 190,710  5,779  96% $100  $19,071,000
Level 2: 5000 156,234  4,734  95% $60  $9,374,040
Level 3: 3000 94,444  2,862  95% $35  $3,305,540
Level 4: 4500 141,999  4,303  96% $20  $2,839,980
Level 5: 1500 47,448  1,438  96% $200  $9,489,600
Total Attendance: 630,835  19,116 96% - $55,100,203

Balance Sheet

Income
Home Games Left 8
Average Attendance - % 19,116 (96%)
Average Income per Game $1,669,703
Year to Date Revenue $ 55,100,203
Estimated Revenue $13,357,625
End Year Estimated Revenue $68,457,828
  Expense
Days Remaining 1
Pro Expenses Per Days $416,233
Pro Year To Date Expenses $416,233
Farm Expenses Per Days $21,792
Farm Year To Date Expenses $21,792
Pro Payroll $77,419,333
Estimated Season Expenses $77,857,358

Bank Account
Current Funds $10,933,319
Projected Revenue + $68,457,828
Projected Expenses - $77,857,358
Projected Bank Account $1,533,789
 
Salary Cap
Salary Cap $81,500,000
Total Payroll $77,419,333
Remaining Cap Space $4,080,667