• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  •  

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
Sidney Crosby
C
 
 
 
 
33 $10,000,000 UFA - - - - - - - -
Shea Weber
 
 
 
D
 
35 $9,000,000 * $9,000,000 * UFA - - - - - - -
Mitchell Marner
 
 
RW
 
 
23 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 RFA - - - -
Ryan O'Reilly
C
 
 
 
 
29 $5,750,000 $5,750,000 $5,750,000 $5,750,000 UFA - - - - -
Tyler Myers
 
 
 
D
 
30 $5,750,000 $5,750,000 UFA - - - - - - -
Viktor Arvidsson
 
LW
RW
 
 
27 $4,500,000 $4,500,000 RFA - - - - - - -
Teuvo Teravainen
 
LW
RW
 
 
26 $4,000,000 $4,000,000 $4,000,000 RFA - - - - - -
Jean-Gabriel Pageau
C
 
 
 
 
28 $2,800,000 $2,800,000 RFA - - - - - - -
Josh Morrissey
 
 
 
D
 
25 $2,500,000 $2,500,000 RFA - - - - - - -
Petr Mrazek
 
 
 
 
G
28 $2,250,000 $2,250,000 $2,250,000 UFA - - - - - -
Travis Konecny
 
LW
RW
 
 
23 $2,000,000 $2,000,000 $2,000,000 RFA - - - - - -
Tom Wilson
 
 
RW
 
 
26 $1,500,000 $1,500,000 $1,500,000 RFA - - - - - -
Jakob Chychrun
 
 
 
D
 
22 $1,500,000 $1,500,000 RFA - - - - - - -
Vince Dunn
 
 
 
D
 
24 $1,500,000 $1,500,000 RFA - - - - - - -
Luke Schenn
 
 
 
D
 
31 $1,200,000 UFA - - - - - - - -
Mackenzie Blackwood
 
 
 
 
G
24 $1,000,000 $1,000,000 RFA - - - - - - -
Mathew Barzal
C
 
 
 
 
23 $863,333 RFA - - - - - - - -
Roope Hintz
C
LW
 
 
 
24 $811,667 RFA - - - - - - - -
Johan Larsson
C
 
 
 
 
28 $800,000 $800,000 RFA - - - - - - -
Travis Boyd
C
 
 
 
 
27 $787,500 RFA - - - - - - - -
Marcus Pettersson
 
 
 
D
 
24 $750,000 $750,000 RFA - - - - - - -
Trevor Moore
C
LW
RW
 
 
25 $750,000 $750,000 RFA - - - - - - -
Ryan Carpenter
C
 
RW
 
 
29 $750,000 UFA - - - - - - - -
Garrett Wilson
 
LW
RW
 
 
29 $700,000 UFA - - - - - - - -
Josh Archibald
 
 
RW
 
 
28 $700,000 RFA - - - - - - - -
Eric Comrie
 
 
 
 
G
25 $682,500 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $68,845,000 $52,350,000 $21,500,000 $11,750,000 $6,000,000 $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
Mario Ferraro
 
 
 
D
 
22 $925,000 $925,000 $925,000 RFA - - - - - -
Shane Bowers
C
 
 
 
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Klim Kostin
C
LW
RW
 
 
21 $925,000 RFA - - - - - - - -
Erik Brannstrom
 
 
 
D
 
21 $894,166 $894,166 RFA - - - - - - -
Ryan McLeod
C
 
 
 
 
21 $834,167 $834,167 $834,167 RFA - - - - - -
Justin Braun
 
 
 
D
 
33 $800,000 UFA - - - - - - - -
Sonny Milano
 
LW
RW
 
 
24 $780,000 $780,000 RFA - - - - - - -
Ivan Chekhovich
 
LW
 
 
 
21 $776,667 $776,667 $776,667 RFA - - - - - -
Jesper Lindgren
 
 
 
D
 
23 $775,833 $775,833 $775,833 RFA - - - - - -
Evan Fitzpatrick
 
 
 
 
G
22 $770,000 $770,000 RFA - - - - - - -
Dmitry Sokolov
 
LW
RW
 
 
22 $765,000 $765,000 RFA - - - - - - -
Jesse Puljujarvi
 
 
RW
 
 
22 $750,000 $750,000 RFA - - - - - - -
Michael Hutchinson
 
 
 
 
G
30 $750,000 UFA - - - - - - - -
Jaret Anderson-Dolan
C
 
 
 
 
21 $747,500 $747,500 $747,500 RFA - - - - - -
Alexandre Carrier
 
 
 
D
 
24 $733,333 $733,333 $733,333 RFA - - - - - -
Oliver Kylington
 
 
 
D
 
23 $730,833 RFA - - - - - - - -
Timothy Gettinger
 
LW
 
 
 
22 $730,000 $730,000 RFA - - - - - - -
Eric Robinson
 
LW
 
 
 
25 $700,000 $700,000 RFA - - - - - - -
Joel L'Esperance
C
 
RW
 
 
25 $700,000 $700,000 RFA - - - - - - -
Ethan Prow
 
 
 
D
 
28 $600,000 RFA - - - - - - - -
Josh Jacobs
 
 
 
D
 
24 $600,000 RFA - - - - - - - -
Jeffrey Truchon-Viel
 
LW
 
 
 
23 $500,000 RFA - - - - - - - -
FARM TOTALS $16,712,499 $11,806,666 $5,717,500 $0 $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
Jon Cooper 53 $1,000,000 $1,000,000 - - - - - - - -
COACHING TOTALS $1,000,000 $1,000,000 $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: 7637 0% $130  $0
Level 2: 3818 0% $90  $0
Level 3: 4773 0% $75  $0
Level 4: 1909 0% $50  $0
Level 5: 955 0% $350  $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 1
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $68,845,000
Estimated Season Expenses $68,845,000

Bank Account
Current Funds $140,074,821
Projected Revenue + $0
Projected Expenses - $68,845,000
Projected Bank Account $71,229,821
 
Salary Cap
Salary Cap $70,000,000
Total Payroll $68,845,000
Remaining Cap Space $1,155,000