• 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
Nathan MacKinnon
C
 
AD
 
 
29 $10,900,000 $10,900,000 $10,900,000 UFA - -
Alex Tuch
 
AG
AD
 
 
28 $10,425,000 $10,425,000 $10,425,000 $10,425,000 UFA -
Sebastian Aho
C
AG
AD
 
 
27 $10,150,000 RFA - - - -
Filip Gustavsson
 
 
 
 
G
26 $9,600,000 RFA - - - -
Robert Thomas
C
 
AD
 
 
25 $8,750,000 $8,750,000 $8,750,000 RFA - -
Jaccob Slavin
 
 
 
D
 
30 $6,200,000 $6,200,000 UFA - - -
Dawson Mercer
C
 
AD
 
 
23 $4,500,000 $4,500,000 RFA - - -
Dante Fabbro
 
 
 
D
 
26 $3,900,000 $3,900,000 RFA - - -
Jake Walman
 
 
 
D
 
28 $3,150,000 $3,150,000 UFA - - -
Vincent Trocheck
C
 
AD
 
 
31 $3,125,000 UFA - - - -
Johnathan Kovacevic
 
 
 
D
 
27 $2,500,000 RFA - - - -
Nick Foligno
C
AG
AD
 
 
37 $1,600,000 $1,600,000 UFA - - -
Scott Laughton
C
AG
 
 
 
30 $1,475,000 UFA - - - -
Eric Comrie
 
 
 
 
G
29 $1,000,000 $1,000,000 UFA - - -
Leo Carlsson
C
 
 
 
 
20 $975,000 $975,000 RFA - - -
Dylan Guenther
C
AG
AD
 
 
21 $975,000 RFA - - - -
Zach Bogosian
 
 
 
D
 
34 $900,000 $900,000 UFA - - -
Jake Sanderson
 
 
 
D
 
22 $875,000 RFA - - - -
Cole Smith
C
AG
AD
 
 
29 $725,000 UFA - - - -
Nick Seeler
 
 
 
D
 
31 $725,000 UFA - - - -
Kirill Marchenko
 
AG
AD
 
 
24 $675,000 RFA - - - -
Max Crozier
 
 
 
D
 
24 $675,000 RFA - - - -
Nils Aman
C
 
 
 
 
24 $675,000 RFA - - - -
TOTAL PRO $84,475,000 $52,300,000 $30,075,000 $10,425,000 $0 $0

Mineur

Finances - Mineur
Joueurs Position(s) Âge 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31
Nathan Bastian
C
 
AD
 
 
27 $1,025,000 $1,025,000 $1,025,000 $1,025,000 UFA -
Dylan Coghlan
 
 
 
D
 
26 $1,000,000 $1,000,000 RFA - - -
Jujhar Khaira
C
AG
 
 
 
30 $925,000 UFA - - - -
Skyler Brind'Amour
C
 
 
 
 
25 $875,000 $875,000 $875,000 $875,000 UFA -
Filip Bystedt
C
 
 
 
 
20 $875,000 $875,000 $875,000 RFA - -
Luca Del Bel Belluz
C
 
 
 
 
21 $875,000 $875,000 RFA - - -
Daniel Torgersson
 
AG
AD
 
 
22 $875,000 RFA - - - -
Michael Pezzetta
C
AG
AD
 
 
26 $850,000 $850,000 RFA - - -
Louie Belpedio
 
 
 
D
 
28 $825,000 $825,000 $825,000 UFA - -
Brendan Gaunce
C
AG
 
 
 
30 $825,000 UFA - - - -
Alex Petrovic
 
 
 
D
 
32 $750,000 $750,000 $750,000 $750,000 UFA -
Nikolas Brouillard
 
 
 
D
 
29 $750,000 $750,000 $750,000 $750,000 UFA -
Cavan Fitzgerald
 
 
 
D
 
28 $725,000 $725,000 $725,000 UFA - -
Matthew Peca
C
AG
 
 
 
31 $725,000 UFA - - - -
Jeremy Brodeur
 
 
 
 
G
28 $700,000 $700,000 $700,000 $700,000 UFA -
Magnus Hellberg
 
 
 
 
G
33 $700,000 $700,000 $700,000 $700,000 UFA -
Ales Stezka
 
 
 
 
G
27 $700,000 $700,000 $700,000 UFA - -
Luke Philp
C
AG
AD
 
 
29 $700,000 $700,000 $700,000 UFA - -
Brett Murray
 
AG
 
 
 
26 $700,000 $700,000 RFA - - -
Derrick Pouliot
 
 
 
D
 
30 $700,000 UFA - - - -
Bogdan Trineyev
 
 
AD
 
 
22 $675,000 $675,000 RFA - - -
Brayden Tracey
 
AG
AD
 
 
23 $675,000 $675,000 RFA - - -
Max McCormick
C
AG
AD
 
 
32 $650,000 $650,000 $650,000 UFA - -
Dan Renouf
 
 
 
D
 
30 $650,000 $650,000 UFA - - -
Malcolm Subban
 
 
 
 
G
31 $650,000 $650,000 UFA - - -
Casey Fitzgerald
 
 
 
D
 
27 $650,000 RFA - - - -
Tyler Pitlick
C
 
AD
 
 
33 $625,000 $625,000 UFA - - -
Chad Nychuk
 
 
 
D
 
23 $600,000 $600,000 RFA - - -
Jamieson Rees
C
AG
 
 
 
23 $600,000 $600,000 RFA - - -
TOTAL MINEUR $21,875,000 $17,175,000 $9,275,000 $4,800,000 $0 $0

Entraîneurs

Finances - Entraîneurs
Joueurs Âge 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31
Ross Yates 53 $510,000 $510,000 $510,000 - - -
$510,000 $510,000 $510,000 $0 $0 $0

Assistance

PRO Assistance - 10 Games
Capacité de l'aréna Assistance Assistance Per Game PCT Prix Total
Niveau 1: 5400 46,971  4,697  87% $130  $6,106,230
Niveau 2: 4500 38,047  3,805  85% $75  $2,853,525
Niveau 3: 3600 26,233  2,623  73% $55  $1,442,815
Niveau 4: 3600 28,620  2,862  80% $40  $1,144,800
Niveau 5: 900 7,730  773  86% $250  $1,932,500
Billets vendus (total): 147,601  14,760 82% - $15,771,449

FARM Assistance - 11 Games
Capacité de l'aréna Assistance Assistance Per Game PCT Prix Total
Niveau 1: 31079 20  0% $3000  $60,000
Niveau 2: 63220 10  0% $6000  $60,000
Billets vendus (total): 94,299  8,573 9% - $1,128,402

Compte banque

Revenus
Matchs à domicile restants 32
Foule moyenne - % 14,760 (82%)
Revenus moyens $1,577,145
Revenus estimés $ 16,899,851
Estimated Revenue $50,468,637
Revenus estimés pour la saison $66,240,086
  Dépenses
Days Remaining 2
Les dépenses de l'équipe professionnelle estimée par jours $715,890
Les dépenses de l'équipe professionnelle estimée par saison $1,431,780
Les dépenses de l'équipe mineure estimée par jours $18,538
Les dépenses de l'équipe mineure estimée par saison $37,076
Salaires (pro) $84,475,000
Estimation dépenses de la saison $85,943,856

L'argent en banque
Fonds en banque $60,081,801
Projected Revenue + $66,240,086
Projected Expenses - $85,943,856
Fonds projetés $40,378,031
 
Plafond salarial
Plafond salarial $72,000,000
Masse salariale totale $84,475,000
Marge de manoeuvre $-12,475,000