• 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
Mikko Rantanen
C
AG
AD
 
 
28 $11,500,000 $11,500,000 $11,500,000 UFA - -
Dylan Larkin
C
AG
AD
 
 
28 $11,200,000 $11,200,000 $11,200,000 UFA - -
Travis Sanheim
 
 
 
D
 
28 $8,000,000 $8,000,000 $8,000,000 UFA - -
Zach Hyman
C
AG
AD
 
 
32 $7,000,000 UFA - - - -
Anthony Cirelli
C
AG
AD
 
 
27 $6,600,000 RFA - - - -
Vladislav Gavrikov
 
 
 
D
 
29 $4,500,000 $4,500,000 UFA - - -
Tyson Foerster
C
 
AD
 
 
22 $4,350,000 $4,350,000 $4,350,000 RFA - -
Brandon Carlo
 
 
 
D
 
28 $4,100,000 $4,100,000 $4,100,000 UFA - -
Michael Rasmussen
C
AG
AD
 
 
25 $3,425,000 $3,425,000 RFA - - -
Juuso Valimaki
 
 
 
D
 
26 $3,100,000 $3,100,000 RFA - - -
Ilya Samsonov
 
 
 
 
G
27 $2,700,000 RFA - - - -
Scott Mayfield
 
 
 
D
 
32 $2,500,000 $2,500,000 $2,500,000 UFA - -
Conor Timmins
 
 
 
D
 
26 $2,225,000 $2,225,000 RFA - - -
Philipp Kurashev
C
AG
AD
 
 
25 $2,200,000 $2,200,000 $2,200,000 RFA - -
Danton Heinen
C
AG
AD
 
 
29 $2,100,000 $2,100,000 UFA - - -
Marc-Andre Fleury
 
 
 
 
G
40 $1,850,000 UFA - - - -
Blake Coleman
C
AG
AD
 
 
33 $1,750,000 UFA - - - -
Stefan Noesen
 
AG
AD
 
 
31 $1,400,000 $1,400,000 $1,400,000 UFA - -
Pontus Holmberg
C
AG
AD
 
 
25 $1,350,000 $1,350,000 $1,350,000 RFA - -
Nick DeSimone
 
 
 
D
 
30 $950,000 $950,000 $950,000 UFA - -
Joel Kiviranta
C
AG
AD
 
 
28 $800,000 $800,000 UFA - - -
Jan Jenik
C
 
AD
 
 
24 $800,000 RFA - - - -
TOTAL PRO $84,400,000 $63,700,000 $47,550,000 $0 $0 $0

Mineur

Finances - Mineur
Joueurs Position(s) Âge 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31
Joakim Kemell
C
 
AD
 
 
20 $975,000 RFA - - - -
Cam Dineen
 
 
 
D
 
26 $900,000 $900,000 RFA - - -
Dennis Cholowski
 
 
 
D
 
26 $900,000 $900,000 RFA - - -
Felix Unger Sorum
 
 
AD
 
 
19 $875,000 $875,000 $875,000 RFA - -
Nikke Kokko
 
 
 
 
G
20 $875,000 $875,000 $875,000 RFA - -
Anton Wahlberg
C
 
 
 
 
19 $875,000 $875,000 RFA - - -
Corson Ceulemans
 
 
 
D
 
21 $875,000 RFA - - - -
Samuel Knazko
 
 
 
D
 
22 $875,000 RFA - - - -
Scott Sabourin
C
AG
AD
 
 
32 $825,000 $825,000 $825,000 UFA - -
Anton Johansson
 
 
 
D
 
20 $775,000 $775,000 $775,000 RFA - -
Aydar Suniev
 
AG
 
 
 
20 $775,000 $775,000 $775,000 RFA - -
Gavin Hayes
C
AG
 
 
 
20 $775,000 $775,000 $775,000 RFA - -
Alex Campbell
C
AG
 
 
 
23 $775,000 $775,000 RFA - - -
Domenick Fensore
 
 
 
D
 
23 $775,000 $775,000 RFA - - -
Jani Nyman
C
AG
AD
 
 
20 $775,000 $775,000 RFA - - -
Maxim Groshev
 
AG
AD
D
 
23 $775,000 $775,000 RFA - - -
Sam Colangelo
C
 
AD
 
 
23 $775,000 $775,000 RFA - - -
Trevor Kuntar
C
 
 
 
 
23 $775,000 $775,000 RFA - - -
Brandon Gignac
C
AG
 
 
 
27 $750,000 $750,000 $750,000 UFA - -
Billy Sweezey
 
 
 
D
 
28 $725,000 $725,000 $725,000 UFA - -
Bryan Thomson
 
 
 
 
G
22 $700,000 $700,000 $700,000 RFA - -
Cooper Black
 
 
 
 
G
23 $700,000 $700,000 $700,000 RFA - -
Andre Lee
C
AG
 
 
 
24 $675,000 $675,000 $675,000 RFA - -
Ben Gaudreau
 
 
 
 
G
21 $675,000 $675,000 $675,000 RFA - -
Filip Engaras
C
 
 
 
 
25 $675,000 $675,000 $675,000 RFA - -
Oliver Kapanen
C
 
 
 
 
21 $675,000 $675,000 $675,000 RFA - -
Judd Caulfield
 
 
AD
 
 
23 $675,000 $675,000 RFA - - -
Rhett Gardner
C
AG
 
 
 
28 $650,000 $650,000 $650,000 UFA - -
Blade Jenkins
C
AG
 
 
 
24 $650,000 $650,000 RFA - - -
Dylan Wells
 
 
 
 
G
26 $650,000 $650,000 RFA - - -
Nathan Smith
C
 
 
 
 
26 $650,000 $650,000 RFA - - -
Nick Swaney
 
 
AD
 
 
27 $625,000 RFA - - - -
TOTAL MINEUR $24,425,000 $21,075,000 $11,125,000 $0 $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 - 33 Games
Capacité de l'aréna Assistance Assistance Per Game PCT Prix Total
Niveau 1: 6000 190,559  5,775  96% $110  $20,961,490
Niveau 2: 5000 116,185  3,521  70% $80  $9,294,800
Niveau 3: 4000 80,390  2,436  61% $60  $4,823,400
Niveau 4: 4000 77,813  2,358  59% $50  $3,890,650
Niveau 5: 1000 31,034  940  94% $225  $6,982,650
Billets vendus (total): 495,981  15,030 75% - $53,765,002

FARM Assistance - 33 Games
Capacité de l'aréna Assistance Assistance Per Game PCT Prix Total
Niveau 1: 59022 30  0% $3000  $90,000
Niveau 2: 91893 20  0% $6000  $120,000
Billets vendus (total): 150,915  4,573 3% - $3,247,668

Compte banque

Revenus
Matchs à domicile restants 9
Foule moyenne - % 15,030 (75%)
Revenus moyens $1,629,242
Revenus estimés $ 57,012,670
Estimated Revenue $14,663,182
Revenus estimés pour la saison $68,428,184
  Dépenses
Days Remaining 2
Les dépenses de l'équipe professionnelle estimée par jours $715,254
Les dépenses de l'équipe professionnelle estimée par saison $1,430,508
Les dépenses de l'équipe mineure estimée par jours $20,699
Les dépenses de l'équipe mineure estimée par saison $41,398
Salaires (pro) $84,400,000
Estimation dépenses de la saison $85,871,906

L'argent en banque
Fonds en banque $29,554,096
Projected Revenue + $68,428,184
Projected Expenses - $85,871,906
Fonds projetés $12,110,374
 
Plafond salarial
Plafond salarial $72,000,000
Masse salariale totale $84,400,000
Marge de manoeuvre $-12,400,000