• LCHV | Ligue canadienne de hockey virtuel | Ligue de hockey simule STHS

« back

next »

Finances


Pro

Finances - Pro
* = Clause de non echange
Joueurs Position(s) Âge 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31
Victor Hedman
 
 
 
D
 
34 $10,200,000 $10,200,000 UFA - - -
Lucas Raymond
 
AG
AD
 
 
22 $8,800,000 $8,800,000 RFA - - -
Sidney Crosby
C
 
 
 
 
37 $8,000,000 $8,000,000 UFA - - -
Jake DeBrusk
 
AG
AD
 
 
28 $5,800,000 $5,800,000 $5,800,000 $5,800,000 UFA -
Neal Pionk
 
 
 
D
 
29 $5,700,000 $5,700,000 $5,700,000 UFA - -
Matty Beniers
C
 
 
 
 
22 $5,575,000 $5,575,000 RFA - - -
Tom Wilson
 
 
AD
 
 
30 $5,200,000 $5,200,000 UFA - - -
Linus Ullmark
 
 
 
 
G
31 $4,312,500 UFA - - - -
John Marino
 
 
 
D
 
27 $4,250,000 RFA - - - -
Niko Mikkola
 
 
 
D
 
28 $3,750,000 $3,750,000 $3,750,000 $3,750,000 UFA -
Ian Cole
 
 
 
D
 
35 $3,425,000 UFA - - - -
Nick Bjugstad
C
 
AD
 
 
32 $3,400,000 $3,400,000 $3,400,000 UFA - -
Nicolas Roy
C
 
AD
 
 
27 $2,800,000 RFA - - - -
Frank Vatrano
C
AG
AD
 
 
30 $2,750,000 $2,750,000 UFA - - -
Sean Walker
 
 
 
D
 
30 $1,925,000 UFA - - - -
Luke Schenn
 
 
 
D
 
35 $1,800,000 $1,800,000 UFA - - -
Sean Kuraly
C
AG
 
 
 
31 $1,800,000 $1,800,000 UFA - - -
Vitek Vanecek
 
 
 
 
G
28 $1,675,000 $1,675,000 $1,675,000 UFA - -
Brendan Gallagher
 
AG
AD
 
 
32 $1,025,000 $1,025,000 UFA - - -
Mark Kastelic
C
 
AD
 
 
25 $975,000 RFA - - - -
Mathieu Olivier
C
AG
AD
 
 
27 $925,000 RFA - - - -
Dmitri Voronkov
C
AG
AD
 
 
24 $775,000 RFA - - - -
Bobby McMann
C
AG
AD
 
 
28 $675,000 UFA - - - -
TOTAL PRO $85,537,500 $65,475,000 $20,325,000 $9,550,000 $0 $0

Mineur

Finances - Mineur
Joueurs Position(s) Âge 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31
Arturs Silovs
 
 
 
 
G
23 $950,000 $950,000 RFA - - -
Samuel Fagemo
C
AG
AD
 
 
24 $950,000 $950,000 RFA - - -
Jackson Dorrington
 
 
 
D
 
20 $875,000 $875,000 $875,000 $875,000 RFA -
Seamus Casey
 
 
 
D
 
20 $875,000 $875,000 $875,000 RFA - -
Nathan Gaucher
C
 
 
 
 
21 $875,000 $875,000 RFA - - -
Tim Washe
C
 
 
 
 
23 $825,000 $825,000 $825,000 $825,000 RFA -
Devin Kaplan
 
 
AD
 
 
20 $775,000 $775,000 $775,000 RFA - -
Ty Mueller
C
 
 
 
 
21 $775,000 $775,000 $775,000 RFA - -
Cole Reinhardt
 
AG
 
 
 
24 $750,000 $750,000 $750,000 $750,000 RFA -
Isak Posch
 
 
 
 
G
22 $750,000 $750,000 $750,000 $750,000 RFA -
Sebastian Aho-D
 
 
 
D
 
28 $750,000 $750,000 $750,000 $750,000 UFA -
James Hamblin
C
AG
AD
 
 
25 $750,000 $750,000 $750,000 RFA - -
Tory Dello
 
 
 
D
 
27 $750,000 RFA - - - -
Parker Ford
C
 
AD
 
 
24 $725,000 $725,000 RFA - - -
Gleb Veremyev
C
 
 
 
 
21 $700,000 $700,000 $700,000 $700,000 RFA -
Brady Stonehouse
 
 
AD
 
 
20 $675,000 $675,000 $675,000 $675,000 RFA -
Harrison Scott
C
 
 
 
 
24 $675,000 $675,000 $675,000 $675,000 RFA -
Artem Shlaine
C
 
 
 
 
22 $675,000 $675,000 $675,000 RFA - -
Ben Steeves
C
 
 
 
 
22 $675,000 $675,000 $675,000 RFA - -
Dylan Wendt
C
 
 
 
 
23 $675,000 $675,000 $675,000 RFA - -
Ryan Hofer
C
 
AD
 
 
22 $675,000 $675,000 $675,000 RFA - -
Wyatte Wylie
 
 
 
D
 
25 $675,000 $675,000 RFA - - -
Case McCarthy
 
 
 
D
 
23 $650,000 $650,000 RFA - - -
Quinn Olson
C
 
 
 
 
23 $650,000 $650,000 RFA - - -
Nicky Leivermann
 
 
 
D
 
26 $650,000 RFA - - - -
Reece Newkirk
C
 
 
 
 
23 $650,000 RFA - - - -
Aidan Fulp
 
 
 
D
 
24 $625,000 $625,000 $625,000 RFA - -
Cole Krygier
 
 
 
D
 
24 $625,000 $625,000 $625,000 RFA - -
Carl Berglund
C
 
AD
 
 
24 $625,000 $625,000 RFA - - -
Connor Mackey
 
 
 
D
 
28 $600,000 $600,000 $600,000 UFA - -
Nolan Maier
 
 
 
 
G
23 $600,000 $600,000 $600,000 RFA - -
John Parker-Jones
C
 
 
 
 
24 $600,000 $600,000 RFA - - -
Xavier Parent
C
 
 
 
 
23 $600,000 $600,000 RFA - - -
TOTAL MINEUR $23,675,000 $21,625,000 $14,325,000 $6,000,000 $0 $0

Entraîneurs

Finances - Entraîneurs
Joueurs Âge 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31
$0 $0 $0 $0 $0 $0

Assistance

PRO Assistance - 32 Games
Capacité de l'aréna Assistance Assistance Per Game PCT Prix Total
Niveau 1: 6000 183,183  5,724  95% $125  $22,897,875
Niveau 2: 5000 101,081  3,159  63% $90  $9,097,290
Niveau 3: 4000 79,869  2,496  62% $60  $4,792,140
Niveau 4: 4000 121,989  3,812  95% $30  $3,659,670
Niveau 5: 1000 29,886  934  93% $225  $6,724,350
Billets vendus (total): 516,008  16,125 81% - $55,190,452

FARM Assistance - 33 Games
Capacité de l'aréna Assistance Assistance Per Game PCT Prix Total
Niveau 1: 95262 19  0% $3000  $57,000
Niveau 2: 191470 10  0% $6000  $60,000
Billets vendus (total): 286,732  8,689 3% - $3,352,210

Compte banque

Revenus
Matchs à domicile restants 10
Foule moyenne - % 16,125 (81%)
Revenus moyens $1,724,702
Revenus estimés $ 58,542,662
Estimated Revenue $17,247,016
Revenus estimés pour la saison $72,437,468
  Dépenses
Days Remaining 2
Les dépenses de l'équipe professionnelle estimée par jours $724,894
Les dépenses de l'équipe professionnelle estimée par saison $1,449,788
Les dépenses de l'équipe mineure estimée par jours $20,064
Les dépenses de l'équipe mineure estimée par saison $40,128
Salaires (pro) $85,537,500
Estimation dépenses de la saison $87,027,416

L'argent en banque
Fonds en banque $27,234,168
Projected Revenue + $72,437,468
Projected Expenses - $87,027,416
Fonds projetés $12,644,220
 
Plafond salarial
Plafond salarial $72,000,000
Masse salariale totale $85,537,500
Marge de manoeuvre $-13,537,500