• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  • Day 140Game 1002
    Devils3
    Flames4
    Boxscore 0 Likes
  • Day 143Game 1023
    Devils0
    Flyers0
    Preview 0 Likes
  • Day 148Game 1055
    Devils
    Senateurs
    Preview 0 Likes
  • Day 140Game 1002
    Devils5
    Heat4
    Boxscore 0 Likes
  • Day 141Game 1008
    Thunderbirds2
    Devils4
    Boxscore 0 Likes
  • Day 143Game 1023
    Devils0
    Phantoms0
    Preview 0 Likes
  • Day 145Game 1034
    Crunch0
    Devils0
    Preview 0 Likes
  • Day 148Game 1055
    Devils
    Senators
    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
 
 
 
 
35 $7,000,000 UFA - - - - - - - -
Tuukka Rask
 
 
 
 
G
33 $6,000,000 $6,000,000 UFA - - - - - - -
Cam Barker
 
 
 
D
 
34 $5,250,000 $5,250,000 UFA - - - - - - -
Cam Fowler
 
 
 
D
 
28 $5,000,000 $5,000,000 RFA - - - - - - -
Chris Bourque
C
LW
 
 
 
34 $4,500,000 $4,500,000 $4,500,000 UFA - - - - - -
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 - - - - - -
Thomas Vanek
 
LW
RW
 
 
36 $4,000,000 UFA - - - - - - - -
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 - - - - - - -
Anthony Duclair
 
LW
RW
 
 
24 $1,650,000 $1,650,000 RFA - - - - - - -
Ryan Pulock
 
 
 
D
 
25 $1,400,000 $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
 
 
 
 
29 $1,000,000 UFA - - - - - - - -
Bryan Rust
 
LW
RW
 
 
27 $850,000 RFA - - - - - - - -
Oskar Sundqvist
C
 
 
 
 
26 $750,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $67,450,000 $49,300,000 $17,200,000 $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 - - - - - -
Tomas Jurco
 
LW
RW
 
 
27 $900,000 RFA - - - - - - - -
William Borgen
 
 
 
D
 
23 $894,166 $894,166 $894,166 RFA - - - - - -
Anthony Stolarz
 
 
 
 
G
26 $894,000 RFA - - - - - - - -
Noah Juulsen
 
 
 
D
 
23 $863,333 $863,333 RFA - - - - - - -
Jason Dickinson
C
LW
 
 
 
24 $850,000 RFA - - - - - - - -
Joakim Ryan
 
 
 
D
 
26 $850,000 RFA - - - - - - - -
Vladislav Kamenev
C
LW
RW
 
 
23 $833,333 RFA - - - - - - - -
Nathan Noel
C
 
 
 
 
22 $775,833 $775,833 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
 
28 $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
 
 
27 $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
 
LW
RW
 
 
29 $625,000 UFA - - - - - - - -
Alex Broadhurst
C
 
 
 
 
27 $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 $19,903,165 $4,975,832 $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 - 36 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7050 149,934  4,165  59% $70  $10,495,380
Level 2: 3525 73,821  2,051  58% $50  $3,691,050
Level 3: 4406 95,375  2,649  60% $30  $2,861,250
Level 4: 1763 36,693  1,019  58% $20  $733,860
Level 5: 881 18,654  518  59% $135  $2,518,290
Total Attendance: 374,477  10,402 59% - $30,246,745

Balance Sheet

Income
Home Games Left 5
Average Attendance - % 10,402 (59%)
Average Income per Game $840,187
Year to Date Revenue $ 30,246,745
Estimated Revenue $4,200,937
End Year Estimated Revenue $34,447,682
  Expense
Days Remaining 1
Pro Expenses Per Days $419,207
Pro Year To Date Expenses $419,207
Farm Expenses Per Days $16,474
Farm Year To Date Expenses $16,474
Pro Payroll $67,450,000
Estimated Season Expenses $67,885,681

Bank Account
Current Funds $73,310,780
Projected Revenue + $34,447,682
Projected Expenses - $67,885,681
Projected Bank Account $39,872,781
 
Salary Cap
Salary Cap $70,000,000
Total Payroll $67,450,000
Remaining Cap Space $2,550,000