• 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 Getzlaf
C
 
 
 
 
35 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 UFA - - - -
Andrei Vasilevskiy
 
 
 
 
G
26 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - - -
Paul Stastny
C
 
 
 
 
35 $6,000,000 $6,000,000 UFA - - - - - - -
Pierre-Marc Bouchard
C
LW
RW
 
 
36 $6,000,000 UFA - - - - - - - -
John Klingberg
 
 
 
D
 
28 $4,000,000 $4,000,000 RFA - - - - - - -
Rickard Rakell
C
LW
RW
 
 
27 $4,000,000 RFA - - - - - - - -
Josh Bailey
 
LW
RW
 
 
31 $3,750,500 $3,750,500 $3,750,500 $3,750,500 $3,750,500 UFA - - - -
Patrik Berglund
C
LW
RW
 
 
32 $3,750,000 $3,750,000 UFA - - - - - - -
David Backes
C
 
RW
 
 
36 $2,550,000 $2,550,000 $2,550,000 UFA - - - - - -
Carl Soderberg
C
 
 
 
 
35 $2,500,000 * $2,500,000 * UFA - - - - - - -
Zdeno Chara
 
 
 
D
 
43 $2,500,000 UFA - - - - - - - -
Michael Grabner
 
LW
RW
 
 
33 $2,250,000 $2,250,000 UFA - - - - - - -
Nick Bjugstad
C
 
RW
 
 
28 $2,000,000 RFA - - - - - - - -
Ryan Murphy
 
 
 
D
 
27 $2,000,000 RFA - - - - - - - -
Nikita Zadorov
 
 
 
D
 
25 $1,750,000 $1,750,000 RFA - - - - - - -
Nail Yakupov
 
LW
RW
 
 
27 $1,750,000 RFA - - - - - - - -
Kevin Labanc
 
LW
RW
 
 
25 $1,500,000 $1,500,000 RFA - - - - - - -
James Reimer
 
 
 
 
G
32 $1,500,000 UFA - - - - - - - -
Devante Smith-Pelly
 
 
RW
 
 
28 $1,000,000 $1,000,000 UFA - - - - - - -
Mirco Mueller
 
 
 
D
 
25 $950,000 $950,000 RFA - - - - - - -
Alex Khokhlachev
C
LW
RW
 
 
27 $900,000 RFA - - - - - - - -
Thomas Chabot
 
 
 
D
 
23 $863,333 RFA - - - - - - - -
Colin Wilson
C
LW
 
 
 
31 $800,000 UFA - - - - - - - -
David Musil
 
 
 
D
 
27 $750,000 RFA - - - - - - - -
Lucas Wallmark
C
 
 
 
 
25 $750,000 RFA - - - - - - - -
Ryan Graves
 
 
 
D
 
25 $750,000 RFA - - - - - - - -
Fredrik Claesson
 
 
 
D
 
28 $725,000 RFA - - - - - - - -
Robbie Russo
 
 
 
D
 
27 $725,000 RFA - - - - - - - -
Hudson Fasching
 
 
RW
 
 
25 $650,000 $650,000 RFA - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $70,163,833 $44,150,500 $19,800,500 $17,250,500 $17,250,500 $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
Josh Norris
C
 
 
 
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Kristian Vesalainen
 
LW
RW
 
 
21 $925,000 $925,000 RFA - - - - - - -
Lias Andersson
C
LW
 
 
 
22 $894,166 $894,166 RFA - - - - - - -
Alexander Nylander
 
LW
RW
 
 
22 $894,166 RFA - - - - - - - -
Filip Chytil
C
 
 
 
 
21 $894,166 RFA - - - - - - - -
Pierre-Olivier Joseph
 
 
 
D
 
21 $863,333 $863,333 $863,333 RFA - - - - - -
Thatcher Demko
 
 
 
 
G
25 $850,000 $850,000 RFA - - - - - - -
Jayce Hawryluk
C
 
RW
 
 
24 $775,000 $775,000 RFA - - - - - - -
Jordan Kyrou
C
 
RW
 
 
22 $758,333 $758,333 RFA - - - - - - -
Joel Kellman
C
 
 
 
 
26 $750,000 $750,000 RFA - - - - - - -
Chad Ruhwedel
 
 
 
D
 
30 $750,000 UFA - - - - - - - -
Chris Wideman
 
 
 
D
 
30 $750,000 UFA - - - - - - - -
Harri Sateri
 
 
 
 
G
31 $750,000 UFA - - - - - - - -
Michael Dal Colle
 
LW
RW
 
 
24 $700,000 $700,000 RFA - - - - - - -
Adam Johnson
C
LW
 
 
 
26 $650,000 RFA - - - - - - - -
Patrik Nemeth
 
 
 
D
 
28 $650,000 RFA - - - - - - - -
Artyom Zagidulin
 
 
 
 
G
25 $600,000 RFA - - - - - - - -
Darren Raddysh
 
LW
 
D
 
24 $600,000 RFA - - - - - - - -
Luke Witkowski
 
 
RW
D
 
30 $600,000 UFA - - - - - - - -
FARM TOTALS $14,579,164 $7,440,832 $1,788,333 $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
Dave Tippett 59 $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: 7456 0% $500  $0
Level 2: 3728 0% $320  $0
Level 3: 4660 0% $200  $0
Level 4: 1865 0% $120  $0
Level 5: 932 0% $999  $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 $70,163,833
Estimated Season Expenses $70,163,833

Bank Account
Current Funds $220,146,321
Projected Revenue + $0
Projected Expenses - $70,163,833
Projected Bank Account $149,982,488
 
Salary Cap
Salary Cap $70,000,000
Total Payroll $70,163,833
Remaining Cap Space $-163,833