• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  • Day 28Game 199
    Devils4
    Maple Leafs2
    Boxscore 0 Likes
  • Day 34Game 241
    Devils0
    Sabres0
    Preview 0 Likes
  • Day 28Game 199
    Devils3
    Marlies2
    Boxscore 0 Likes
  • Day 30Game 214
    Checkers3
    Devils4
    Boxscore 0 Likes
  • Day 32Game 223
    Americans0
    Devils0
    Preview 0 Likes
  • Day 34Game 241
    Devils0
    Americans0
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Ivan Khomutov
C
 
 
 
 
34 $7,000,000 UFA - - - - - - - -
Tuukka Rask
 
 
 
 
G
32 $6,000,000 $6,000,000 UFA - - - - - - -
Cam Barker
 
 
 
D
 
33 $5,250,000 $5,250,000 UFA - - - - - - -
Cam Fowler
 
 
 
D
 
28 $5,000,000 $5,000,000 RFA - - - - - - -
Jaden Schwartz
 
LW
 
 
 
27 $4,500,000 $4,500,000 RFA - - - - - - -
Colton Parayko
 
 
 
D
 
26 $4,000,000 $4,000,000 $4,000,000 RFA - - - - - -
Boone Jenner
C
LW
 
 
 
26 $3,700,000 $3,700,000 $3,700,000 $3,700,000 UFA - - - - -
Ryan Strome
C
 
RW
 
 
26 $3,000,000 $3,000,000 $3,000,000 RFA - - - - - -
Brendan Gallagher
 
 
RW
 
 
27 $3,000,000 $3,000,000 RFA - - - - - - -
Chris Kreider
 
LW
 
 
 
28 $3,000,000 RFA - - - - - - - -
Michael Stone
 
 
 
D
 
29 $2,000,000 $2,000,000 $2,000,000 $2,000,000 UFA - - - - -
Kevin Fiala
 
LW
RW
 
 
23 $2,000,000 RFA - - - - - - - -
Craig Anderson
 
 
 
 
G
38 $1,850,000 $1,850,000 UFA - - - - - - -
Ryan Pulock
 
 
 
D
 
25 $1,400,000 $1,400,000 RFA - - - - - - -
Kyle Palmieri
 
LW
RW
 
 
28 $1,400,000 RFA - - - - - - - -
Radko Gudas
 
 
 
D
 
29 $1,250,000 $1,250,000 UFA - - - - - - -
Brian Dumoulin
 
 
 
D
 
28 $1,100,000 $1,100,000 RFA - - - - - - -
Riley Sheahan
C
LW
 
 
 
28 $1,100,000 $1,100,000 RFA - - - - - - -
Casey Cizikas
C
 
 
 
 
28 $1,000,000 RFA - - - - - - - -
Colton Sceviour
C
LW
RW
 
 
30 $1,000,000 UFA - - - - - - - -
Pavel Buchnevich
 
LW
RW
 
 
24 $925,000 RFA - - - - - - - -
Bryan Rust
 
LW
RW
 
 
27 $850,000 RFA - - - - - - - -
Oskar Sundqvist
C
 
 
 
 
25 $750,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $61,075,000 $43,150,000 $12,700,000 $5,700,000 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Cooper Marody
C
 
 
 
 
23 $925,000 $925,000 $925,000 RFA - - - - - -
Will Borgen
 
 
 
D
 
23 $894,166 $894,166 $894,166 RFA - - - - - -
Anthony Stolarz
 
 
 
 
G
25 $894,000 RFA - - - - - - - -
Noah Juulsen
 
 
 
D
 
22 $863,333 $863,333 RFA - - - - - - -
Joakim Ryan
 
 
 
D
 
26 $850,000 RFA - - - - - - - -
Vladislav Kamenev
C
LW
 
 
 
23 $833,333 RFA - - - - - - - -
Kaapo Kahkonen
 
 
 
 
G
23 $767,500 $767,500 RFA - - - - - - -
Michael Spacek
C
 
RW
 
 
22 $750,000 $750,000 RFA - - - - - - -
Kenny Agostino
 
LW
 
 
 
27 $750,000 RFA - - - - - - - -
Patrik Nemeth
 
 
 
D
 
27 $750,000 RFA - - - - - - - -
Seth Helgeson
 
 
 
D
 
29 $750,000 UFA - - - - - - - -
Justin Kloos
C
 
RW
 
 
26 $700,000 RFA - - - - - - - -
Mario Kempe
C
LW
RW
 
 
31 $700,000 UFA - - - - - - - -
Nikita Scherbak
 
LW
RW
 
 
24 $700,000 RFA - - - - - - - -
Mark McNeill
C
 
RW
 
 
26 $675,000 RFA - - - - - - - -
Casey Nelson
 
 
 
D
 
27 $650,000 RFA - - - - - - - -
Grayson Downing
C
LW
 
 
 
27 $650,000 RFA - - - - - - - -
Justin Dowling
C
 
 
 
 
29 $650,000 UFA - - - - - - - -
Zac Rinaldo
C
LW
RW
 
 
29 $625,000 UFA - - - - - - - -
Alex Broadhurst
C
 
 
 
 
26 $600,000 RFA - - - - - - - -
Chris Breen
 
 
 
D
 
30 $600,000 UFA - - - - - - - -
Dryden Hunt
 
LW
 
 
 
24 $600,000 RFA - - - - - - - -
J.C. Lipon
 
 
RW
 
 
26 $600,000 RFA - - - - - - - -
Joel Hanley
 
 
 
D
 
28 $600,000 RFA - - - - - - - -
FARM TOTALS $17,377,332 $4,199,999 $1,819,166 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
John Hynes 44 $1,000,000 - - - - - - - - -
Mark Dennehy 51 $200,000 - - - - - - - - -
COACHING TOTALS $1,200,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 8 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7050 32,737  4,092  58% $70  $2,291,590
Level 2: 3525 16,689  2,086  59% $50  $834,450
Level 3: 4406 21,603  2,700  61% $30  $648,090
Level 4: 1763 8,306  1,038  59% $20  $166,120
Level 5: 881 4,071  509  58% $135  $549,585
Total Attendance: 83,406  10,426 59% - $6,689,855

Balance Sheet

Income
Home Games Left 33
Average Attendance - % 10,426 (59%)
Average Income per Game $836,232
Year to Date Revenue $ 6,689,855
Estimated Revenue $27,595,652
End Year Estimated Revenue $34,285,507
  Expense
Days Remaining 1
Pro Expenses Per Days $372,409
Pro Year To Date Expenses $372,409
Farm Expenses Per Days $10,661
Farm Year To Date Expenses $10,661
Pro Payroll $61,075,000
Estimated Season Expenses $61,458,070

Bank Account
Current Funds $94,587,641
Projected Revenue + $34,285,507
Projected Expenses - $61,458,070
Projected Bank Account $67,415,078
 
Salary Cap
Salary Cap $70,000,000
Total Payroll $61,075,000
Remaining Cap Space $8,925,000