• 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
Eric Staal
C
 
 
 
 
36 $8,000,000 * $8,000,000 * $8,000,000 * $8,000,000 * UFA - - - - -
Jamie Benn
C
LW
 
 
 
31 $8,000,000 * $8,000,000 * $8,000,000 * $8,000,000 * UFA - - - - -
Roman Josi
 
 
 
D
 
30 $7,000,000 * $7,000,000 * $7,000,000 * UFA - - - - - -
Tyler Johnson
C
LW
RW
 
 
30 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 UFA - - - -
Brayden Schenn
C
LW
RW
 
 
29 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Dmitri Chernykh
C
 
RW
 
 
35 $5,000,000 UFA - - - - - - - -
Cam Atkinson
 
 
RW
 
 
31 $4,250,000 $4,250,000 UFA - - - - - - -
Mike Smith
 
 
 
 
G
38 $4,000,000 $4,000,000 UFA - - - - - - -
Jaccob Slavin
 
 
 
D
 
26 $2,500,000 RFA - - - - - - - -
Jakob Silfverberg
 
LW
RW
 
 
30 $2,300,000 UFA - - - - - - - -
Damon Severson
 
 
 
D
 
26 $2,250,000 $2,250,000 RFA - - - - - - -
Brett Pesce
 
 
 
D
 
26 $1,750,000 RFA - - - - - - - -
David Rittich
 
 
 
 
G
28 $1,750,000 RFA - - - - - - - -
Tanner Pearson
 
LW
RW
 
 
28 $1,500,000 RFA - - - - - - - -
Brandon Montour
 
 
 
D
 
26 $1,200,000 RFA - - - - - - - -
Tyler Bozak
C
 
 
 
 
34 $1,100,000 $1,100,000 UFA - - - - - - -
Alex Chiasson
 
 
RW
 
 
30 $1,000,000 UFA - - - - - - - -
Carter Rowney
C
 
RW
 
 
31 $850,000 $850,000 UFA - - - - - - -
Karl Alzner
 
 
 
D
 
32 $800,000 UFA - - - - - - - -
Calle Rosen
 
 
 
D
 
26 $750,000 $750,000 RFA - - - - - - -
Mackenzie MacEachern
 
LW
 
 
 
26 $750,000 $750,000 RFA - - - - - - -
Brandon Dubinsky
C
LW
 
 
 
34 $750,000 UFA - - - - - - - -
Derek Grant
C
LW
 
 
 
30 $750,000 UFA - - - - - - - -
Mark Borowiecki
 
 
 
D
 
31 $750,000 UFA - - - - - - - -
Matt Irwin
 
 
 
D
 
33 $750,000 UFA - - - - - - - -
Ethan Bear
 
 
 
D
 
23 $720,000 RFA - - - - - - - -
Kevin Boyle
 
 
 
 
G
28 $700,000 RFA - - - - - - - -
Paul LaDue
 
 
 
D
 
28 $675,000 RFA - - - - - - - -
Nick Seeler
 
 
 
D
 
27 $600,000 RFA - - - - - - - -
Bonus $1,500,000 - - - - - - - - -
PRO TOTALS $73,445,000 $48,450,000 $34,500,000 $22,500,000 $6,500,000 $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
Troy Terry
C
 
RW
 
 
23 $925,000 $925,000 RFA - - - - - - -
Kieffer Bellows
 
LW
 
 
 
22 $894,166 $894,166 RFA - - - - - - -
Jack Roslovic
C
 
RW
 
 
23 $850,000 $850,000 RFA - - - - - - -
Thomas Novak
C
 
 
 
 
23 $817,500 $817,500 RFA - - - - - - -
Calvin Petersen
 
 
 
 
G
26 $800,000 $800,000 RFA - - - - - - -
Jack Studnicka
C
 
 
 
 
21 $769,167 $769,167 $769,167 RFA - - - - - -
Alan Quine
C
LW
 
 
 
27 $750,000 RFA - - - - - - - -
Christian Fischer
 
 
RW
 
 
23 $750,000 RFA - - - - - - - -
Adin Hill
 
 
 
 
G
24 $708,750 RFA - - - - - - - -
Gavin Bayreuther
 
 
 
D
 
26 $700,000 $700,000 RFA - - - - - - -
Dakota Mermis
 
 
 
D
 
26 $700,000 RFA - - - - - - - -
J.T. Brown
 
 
RW
 
 
30 $700,000 UFA - - - - - - - -
Jimmy Schuldt
 
 
 
D
 
25 $700,000 RFA - - - - - - - -
Micheal Ferland
 
LW
RW
 
 
28 $700,000 RFA - - - - - - - -
Paul Carey
C
LW
 
 
 
32 $700,000 UFA - - - - - - - -
Mitch Reinke
 
 
 
D
 
24 $600,000 RFA - - - - - - - -
Patrick Russell
 
 
RW
 
 
27 $600,000 RFA - - - - - - - -
Alexandre Alain
C
 
RW
 
 
23 $550,000 RFA - - - - - - - -
Colin Campbell
C
LW
RW
 
 
29 $550,000 UFA - - - - - - - -
FARM TOTALS $13,764,583 $5,755,833 $769,167 $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
Claude Julien 60 $1,000,000 - - - - - - - - -
COACHING TOTALS $1,000,000 $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: 8515 0% $130  $0
Level 2: 4258 0% $90  $0
Level 3: 5322 0% $75  $0
Level 4: 2129 0% $50  $0
Level 5: 1064 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 $73,445,000
Estimated Season Expenses $73,445,000

Bank Account
Current Funds $98,443,400
Projected Revenue + $0
Projected Expenses - $73,445,000
Projected Bank Account $24,998,400
 
Salary Cap
Salary Cap $70,000,000
Total Payroll $73,445,000
Remaining Cap Space $-3,445,000