• 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 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Claude Giroux
C
 
RW
 
 
36 $8,000,000 * $8,000,000 * $8,000,000 * UFA - - - - - -
Victor Hedman
 
 
 
D
 
34 $7,150,000 UFA - - - - - - - -
Drew Doughty
 
 
 
D
 
35 $7,000,000 $7,000,000 UFA - - - - - - -
Adam Fox
 
 
 
D
 
26 $6,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 UFA - - -
Patrice Bergeron
C
 
 
 
 
39 $6,500,000 * UFA - - - - - - - -
Joe Pavelski
C
 
RW
 
 
40 $6,000,000 * UFA - - - - - - - -
Pavel Buchnevich
 
LW
RW
 
 
29 $4,750,000 $4,750,000 $4,750,000 UFA - - - - - -
Evander Kane
 
LW
 
 
 
33 $4,000,000 * $4,000,000 * $4,000,000 * UFA - - - - - -
Charlie McAvoy
 
 
 
D
 
27 $4,000,000 RFA - - - - - - - -
Frederik Andersen
 
 
 
 
G
35 $3,500,000 * $3,500,000 * UFA - - - - - - -
Filip Hronek
 
 
 
D
 
27 $3,000,000 RFA - - - - - - - -
Adam Boqvist
 
 
 
D
 
24 $2,000,000 RFA - - - - - - - -
Marcus Foligno
 
LW
RW
 
 
33 $1,250,000 * UFA - - - - - - - -
Luke Hughes
 
 
 
D
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Matty Beniers
C
 
 
 
 
22 $897,500 $897,500 RFA - - - - - - -
William Eklund
C
LW
 
 
 
22 $863,333 $863,333 $863,333 RFA - - - - - -
Alex Barre-Boulet
C
LW
RW
 
 
27 $800,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $65,135,833 $38,435,833 $27,038,333 $8,500,000 $8,500,000 $8,500,000 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Isaak Phillips
 
 
 
D
 
23 $859,167 RFA - - - - - - - -
Artem Grushnikov
 
 
 
D
 
21 $814,167 $814,167 $814,167 RFA - - - - - -
Kyle Rau
C
LW
 
 
 
32 $775,000 $775,000 UFA - - - - - - -
Trey Fix-Wolansky
 
 
RW
 
 
25 $775,000 $775,000 RFA - - - - - - -
Anton Blidh
 
LW
RW
 
 
29 $775,000 UFA - - - - - - - -
Joel Hanley
 
 
 
D
 
33 $775,000 UFA - - - - - - - -
Paul LaDue
 
 
 
D
 
32 $775,000 UFA - - - - - - - -
Turner Elson
C
LW
 
 
 
32 $762,500 UFA - - - - - - - -
FARM TOTALS $6,310,834 $2,364,167 $814,167 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Gerard Gallant 61 $3,500,000 - - - - - - - - -
COACHING TOTALS $3,500,000 $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: 7202 0% $90  $0
Level 2: 3601 0% $65  $0
Level 3: 4502 0% $35  $0
Level 4: 1801 0% $25  $0
Level 5: 900 0% $160  $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 $65,135,833
Estimated Season Expenses $65,135,833

Bank Account
Current Funds $226,356,775
Projected Revenue + $0
Projected Expenses - $65,135,833
Projected Bank Account $161,220,942
 
Salary Cap
Salary Cap $75,000,000
Total Payroll $65,135,833
Remaining Cap Space $9,864,167