• 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 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Zach Parise
 
LW
RW
 
 
35 $9,000,000 $9,000,000 $9,000,000 UFA - - - - - -
Oliver Ekman-Larsson
 
 
 
D
 
28 $6,500,000 $6,500,000 RFA - - - - - - -
Mikael Granlund
C
LW
RW
 
 
27 $6,250,000 $6,250,000 $6,250,000 $6,250,000 $6,250,000 UFA - - - -
Mikko Rantanen
 
 
RW
 
 
23 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 RFA - - - -
Sean Monahan
C
 
 
 
 
25 $6,000,000 $6,000,000 $6,000,000 RFA - - - - - -
Mark Stone
 
 
RW
 
 
27 $5,000,000 $5,000,000 RFA - - - - - - -
Matt Dumba
 
 
 
D
 
25 $4,750,000 $4,750,000 $4,750,000 $4,750,000 $4,750,000 RFA - - - -
Jacob Trouba
 
 
 
D
 
25 $4,500,000 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA - - - -
Henrik Lundqvist
 
 
 
 
G
37 $4,000,000 $4,000,000 UFA - - - - - - -
Mattias Ekholm
 
 
 
D
 
29 $3,750,000 $3,750,000 $3,750,000 UFA - - - - - -
Calvin de Haan
 
 
 
D
 
28 $2,500,000 $2,500,000 UFA - - - - - - -
Michael Frolik
 
LW
RW
 
 
31 $2,000,000 $2,000,000 UFA - - - - - - -
Andrew Copp
C
LW
 
 
 
25 $1,500,000 $1,500,000 $1,500,000 RFA - - - - - -
Niklas Kronwall
 
 
 
D
 
38 $1,500,000 UFA - - - - - - - -
Derek Ryan
C
 
 
 
 
33 $1,250,000 UFA - - - - - - - -
Pavel Zacha
C
LW
 
 
 
22 $894,167 RFA - - - - - - - -
Jay Beagle
C
 
RW
 
 
34 $850,000 $850,000 UFA - - - - - - -
Christian Folin
 
 
 
D
 
28 $800,000 RFA - - - - - - - -
Alexandar Georgiev
 
 
 
 
G
23 $792,500 $792,500 RFA - - - - - - -
Sean Kuraly
C
LW
 
 
 
26 $750,000 $750,000 RFA - - - - - - -
Christian Djoos
 
 
 
D
 
25 $750,000 RFA - - - - - - - -
Colton Sissons
C
LW
RW
 
 
26 $750,000 RFA - - - - - - - -
Patrick Maroon
 
LW
 
 
 
31 $750,000 UFA - - - - - - - -
Vincent LoVerde
 
 
 
D
 
30 $650,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $70,861,667 $64,142,500 $41,750,000 $21,500,000 $21,500,000 $0 $0 $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
Ryan Lindgren
 
 
 
D
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Eeli Tolvanen
 
LW
RW
 
 
20 $894,166 $894,166 $894,166 RFA - - - - - -
Jacob Larsson
 
 
 
D
 
22 $894,166 $894,166 RFA - - - - - - -
Brett Howden
C
 
 
 
 
21 $863,333 $863,333 $863,333 RFA - - - - - -
Boris Katchouk
 
LW
RW
 
 
21 $833,333 $833,333 $833,333 RFA - - - - - -
Jamie McGinn
 
LW
 
 
 
31 $800,000 UFA - - - - - - - -
Sami Niku
 
 
 
D
 
23 $775,000 $775,000 RFA - - - - - - -
Kenny Agostino
 
LW
 
 
 
27 $750,000 RFA - - - - - - - -
Radim Simek
 
 
 
D
 
27 $750,000 RFA - - - - - - - -
Dan Vladar
 
 
 
 
G
22 $742,500 RFA - - - - - - - -
Callum Booth
 
 
 
 
G
22 $741,667 $741,667 $741,667 RFA - - - - - -
Adin Hill
 
 
 
 
G
23 $725,833 RFA - - - - - - - -
Michael Amadio
C
 
 
 
 
23 $717,500 RFA - - - - - - - -
Gerald Mayhew
C
 
RW
 
 
27 $700,000 RFA - - - - - - - -
Travis Morin
C
 
 
 
 
35 $700,000 UFA - - - - - - - -
Stepan Falkovsky
 
 
 
D
 
23 $698,333 RFA - - - - - - - -
Connor Brickley
C
LW
RW
 
 
27 $675,000 RFA - - - - - - - -
Nick Lappin
 
 
RW
 
 
27 $675,000 RFA - - - - - - - -
Jacob MacDonald
 
 
 
D
 
26 $650,000 RFA - - - - - - - -
Scott Wilson
 
LW
 
 
 
27 $650,000 RFA - - - - - - - -
Ryan Fitzgerald
C
LW
 
 
 
25 $620,000 RFA - - - - - - - -
Kurtis Gabriel
 
 
RW
 
 
26 $615,000 RFA - - - - - - - -
FARM TOTALS $16,395,831 $5,926,665 $4,257,499 $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 - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7716 0% $125  $0
Level 2: 3858 0% $100  $0
Level 3: 4822 0% $75  $0
Level 4: 1929 0% $40  $0
Level 5: 964 0% $300  $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 $70,861,667
Estimated Season Expenses $70,861,667

Bank Account
Current Funds $249,969,064
Projected Revenue + $0
Projected Expenses - $70,861,667
Projected Bank Account $179,107,397
 
Salary Cap
Salary Cap $70,000,000
Total Payroll $70,861,667
Remaining Cap Space $-861,667