• lhsa2009
  • Day 107Game 732
    Capitals3
    Devils4
    Boxscore 0 Likes
  • Day 109Game 687
    Wolves3
    Bears2
    Boxscore 0 Likes
  • Day 111Game 701
    Bears1
    Marlies4
    Boxscore 0 Likes
  • Day 113Game 714
    Stars3
    Bears2
    Boxscore 0 Likes
  • Day 115Game 732
    Devils
    Bears
    Preview 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
Drew Doughty
 
 
 
D
 
30 $11,000,000 $11,000,000 $11,000,000 $11,000,000 $11,000,000 $11,000,000 $11,000,000 $11,000,000 UFA -
John Carlson
 
 
 
D
 
30 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - -
Brayden Point
C
 
 
 
 
23 $6,750,000 $6,750,000 $6,750,000 RFA - - - - - -
Mark Scheifele
C
 
 
 
 
26 $6,125,000 $6,125,000 $6,125,000 $6,125,000 $6,125,000 UFA - - - -
Aleksander Barkov
C
 
 
 
 
24 $5,900,000 $5,900,000 $5,900,000 RFA - - - - - -
Jaden Schwartz
 
LW
 
 
 
27 $5,350,000 $5,350,000 UFA - - - - - - -
Jakob Silfverberg
 
 
RW
 
 
29 $5,250,000 $5,250,000 $5,250,000 $5,250,000 $5,250,000 UFA - - - -
Robin Lehner
 
 
 
 
G
28 $5,000,000 UFA - - - - - - - -
Elias Lindholm
C
 
 
 
 
25 $4,850,000 $4,850,000 $4,850,000 $4,850,000 $4,850,000 UFA - - - -
Oscar Klefbom
 
 
 
D
 
26 $4,167,000 $4,167,000 $4,167,000 $4,167,000 UFA - - - - -
Andreas Johnsson
 
LW
 
 
 
25 $3,400,000 $3,400,000 $3,400,000 $3,400,000 UFA - - - - -
John Moore
 
 
 
D
 
29 $2,750,000 $2,750,000 $2,750,000 $2,750,000 UFA - - - - -
Scott Harrington
 
 
 
D
 
26 $1,633,333 $1,633,333 $1,633,333 UFA - - - - - -
Linus Ullmark
 
 
 
 
G
26 $1,325,000 RFA - - - - - - - -
Dennis Cholowski
 
 
 
D
 
21 $894,166 $894,166 RFA - - - - - - -
Travis Dermott
 
 
 
D
 
23 $863,333 RFA - - - - - - - -
Valeri Nichushkin
 
 
RW
 
 
24 $850,000 RFA - - - - - - - -
Anton Forsberg
 
 
 
 
G
27 $775,000 UFA - - - - - - - -
Dominik Simon
C
 
 
 
 
25 $750,000 RFA - - - - - - - -
Hudson Fasching
 
 
RW
 
 
24 $737,500 $737,500 RFA - - - - - - -
Anthony Cirelli
C
 
 
 
 
22 $728,333 RFA - - - - - - - -
Michael Dal Colle
 
LW
 
 
 
23 $700,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $77,798,665 $66,806,999 $59,825,333 $45,542,000 $35,225,000 $19,000,000 $19,000,000 $11,000,000 $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
Kyle Brodziak
C
 
 
 
 
35 $1,150,000 UFA - - - - - - - -
Adam Erne
 
LW
 
 
 
24 $1,050,000 RFA - - - - - - - -
Colton Point
 
 
 
 
G
21 $925,000 $925,000 RFA - - - - - - -
Brandon Hickey
 
 
 
D
 
23 $925,000 RFA - - - - - - - -
Joey Anderson
 
 
RW
 
 
21 $925,000 RFA - - - - - - - -
Rasmus Sandin
 
 
 
D
 
19 $894,167 $894,167 $894,167 RFA - - - - - -
Filip Chytil
C
 
 
 
 
20 $894,166 $894,166 RFA - - - - - - -
Klim Kostin
 
 
RW
 
 
20 $894,166 $894,166 RFA - - - - - - -
Jack Roslovic
C
 
 
 
 
22 $894,166 RFA - - - - - - - -
Linus Olund
C
 
 
 
 
22 $775,833 $775,833 RFA - - - - - - -
Reid Duke
C
 
 
 
 
23 $770,000 RFA - - - - - - - -
Ross Colton
C
 
 
 
 
23 $767,500 RFA - - - - - - - -
Victor Olofsson
 
LW
 
 
 
24 $767,500 RFA - - - - - - - -
Denis Malgin
C
 
 
 
 
23 $750,000 RFA - - - - - - - -
Dylan Wells
 
 
 
 
G
22 $745,000 $745,000 RFA - - - - - - -
Ethan Bear
 
 
 
D
 
22 $720,000 RFA - - - - - - - -
Danny O'Regan
C
 
 
 
 
25 $700,000 RFA - - - - - - - -
Jordan Schmaltz
 
 
 
D
 
26 $700,000 UFA - - - - - - - -
Phillip Di Giuseppe
 
LW
 
 
 
26 $700,000 UFA - - - - - - - -
Robbie Russo
 
 
 
D
 
26 $700,000 UFA - - - - - - - -
Tyler Graovac
C
 
 
 
 
26 $700,000 UFA - - - - - - - -
Reece Willcox
 
 
 
D
 
25 $675,000 RFA - - - - - - - -
FARM TOTALS $18,022,498 $5,128,332 $894,167 $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 - 24 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 135,266  5,636  94% $100  $13,526,600
Level 2: 5000 114,109  4,755  95% $60  $6,846,540
Level 3: 3000 69,729  2,905  97% $35  $2,440,515
Level 4: 4500 102,789  4,283  95% $20  $2,055,780
Level 5: 1500 33,768  1,407  94% $200  $6,753,600
Total Attendance: 455,661  18,986 95% - $39,528,795

Balance Sheet

Income
Home Games Left 17
Average Attendance - % 18,986 (95%)
Average Income per Game $1,647,033
Year to Date Revenue $ 39,528,795
Estimated Revenue $27,999,563
End Year Estimated Revenue $67,528,358
  Expense
Days Remaining 1
Pro Expenses Per Days $418,272
Pro Year To Date Expenses $418,272
Farm Expenses Per Days $19,173
Farm Year To Date Expenses $19,173
Pro Payroll $77,798,665
Estimated Season Expenses $78,236,110

Bank Account
Current Funds $71,794,299
Projected Revenue + $67,528,358
Projected Expenses - $78,236,110
Projected Bank Account $61,086,547
 
Salary Cap
Salary Cap $81,500,000
Total Payroll $77,798,665
Remaining Cap Space $3,701,335