• 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
Ryan Ellis
 
 
 
D
 
29 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - - - - -
Vladimir Tarasenko
 
 
RW
 
 
29 $6,500,000 $6,500,000 $6,500,000 $6,500,000 UFA - - - - -
Jason Spezza
C
 
 
 
 
37 $6,500,000 UFA - - - - - - - -
Filip Forsberg
 
LW
RW
 
 
26 $6,000,000 $6,000,000 RFA - - - - - - -
Sami Vatanen
 
 
 
D
 
29 $5,275,000 UFA - - - - - - - -
Jared Spurgeon
 
 
 
D
 
31 $5,000,000 $5,000,000 UFA - - - - - - -
Ryan Johansen
C
 
 
 
 
28 $5,000,000 $5,000,000 RFA - - - - - - -
Frederik Andersen
 
 
 
 
G
31 $4,500,000 $4,500,000 $4,500,000 UFA - - - - - -
Nikolaj Ehlers
 
LW
 
 
 
24 $3,500,000 $3,500,000 RFA - - - - - - -
Will Butcher
 
 
 
D
 
25 $3,000,000 $3,000,000 RFA - - - - - - -
Joel Armia
 
 
RW
 
 
27 $2,425,000 $2,425,000 RFA - - - - - - -
Chris Tierney
C
 
 
 
 
26 $2,000,000 $2,000,000 RFA - - - - - - -
J.T. Compher
C
LW
RW
 
 
25 $2,000,000 RFA - - - - - - - -
Pierre-Edouard Bellemare
C
LW
RW
 
 
35 $1,260,000 UFA - - - - - - - -
Derek Forbort
 
 
 
D
 
28 $1,200,000 $1,200,000 UFA - - - - - - -
Brian Elliott
 
 
 
 
G
35 $1,200,000 UFA - - - - - - - -
Kris Russell
 
 
 
D
 
33 $1,200,000 UFA - - - - - - - -
Austin Watson
C
LW
RW
 
 
28 $1,100,000 RFA - - - - - - - -
Marcus Foligno
 
LW
RW
 
 
29 $950,000 RFA - - - - - - - -
Nick Ritchie
 
LW
 
 
 
25 $850,000 RFA - - - - - - - -
Casey Desmith
 
 
 
 
G
29 $800,000 RFA - - - - - - - -
Madison Bowey
 
 
 
D
 
25 $800,000 RFA - - - - - - - -
Dmitrij Jaskin
 
LW
RW
 
 
27 $775,000 RFA - - - - - - - -
Patrick Wiercioch
 
 
 
D
 
30 $750,000 UFA - - - - - - - -
Troy Brouwer
 
LW
RW
 
 
35 $750,000 UFA - - - - - - - -
Michael Bunting
 
LW
RW
 
 
25 $700,000 $700,000 RFA - - - - - - -
Petter Granberg
 
 
 
D
 
28 $700,000 RFA - - - - - - - -
Bonus $825,000 - - - - - - - - -
PRO TOTALS $72,560,000 $46,825,000 $18,000,000 $13,500,000 $0 $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
Chase Priskie
 
 
 
D
 
24 $925,000 $925,000 RFA - - - - - - -
Gabriel Vilardi
C
 
 
 
 
21 $894,167 $894,167 $894,167 RFA - - - - - -
Mitchell Stephens
C
 
 
 
 
23 $833,333 RFA - - - - - - - -
Jeremy Roy
 
 
 
D
 
23 $827,500 RFA - - - - - - - -
Nicolas Hague
 
 
 
D
 
22 $822,500 $822,500 RFA - - - - - - -
Kirill Maksimov
 
 
RW
 
 
21 $775,000 $775,000 $775,000 RFA - - - - - -
Taylor Fedun
 
 
 
D
 
32 $750,000 UFA - - - - - - - -
Adam Musil
C
 
 
 
 
23 $732,500 RFA - - - - - - - -
Filip Chlapik
C
 
 
 
 
23 $728,333 RFA - - - - - - - -
Nathan Bastian
 
 
RW
 
 
23 $728,333 RFA - - - - - - - -
Josef Korenar
 
 
 
 
G
22 $723,333 $723,333 RFA - - - - - - -
Roland McKeown
 
 
 
D
 
24 $700,000 RFA - - - - - - - -
Sheldon Dries
C
LW
 
 
 
26 $700,000 RFA - - - - - - - -
Matt Lorito
 
LW
RW
 
 
30 $675,000 UFA - - - - - - - -
Scott Wilson
 
LW
 
 
 
28 $650,000 RFA - - - - - - - -
Darren Archibald
 
LW
RW
 
 
30 $620,000 UFA - - - - - - - -
Kevin Lankinen
 
 
 
 
G
25 $610,000 $610,000 RFA - - - - - - -
Jordan Gross
 
 
 
D
 
25 $575,000 $575,000 RFA - - - - - - -
Sheldon Rempal
 
LW
RW
 
 
25 $550,000 RFA - - - - - - - -
Tyler Pitlick
C
 
RW
 
 
29 $550,000 UFA - - - - - - - -
FARM TOTALS $14,369,999 $5,325,000 $1,669,167 $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
Jared Bednar 48 $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: 7203 0% $38  $0
Level 2: 3601 0% $28  $0
Level 3: 4502 0% $27  $0
Level 4: 1801 0% $17  $0
Level 5: 900 0% $200  $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 $72,560,000
Estimated Season Expenses $72,560,000

Bank Account
Current Funds $53,525,831
Projected Revenue + $0
Projected Expenses - $72,560,000
Projected Bank Account $-19,034,169
 
Salary Cap
Salary Cap $70,000,000
Total Payroll $72,560,000
Remaining Cap Space $-2,560,000