• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  • Day 14Game 56
    Flames0
    Oilers3
    Boxscore 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
Zach Parise
 
LW
RW
 
 
35 $9,000,000 $9,000,000 $9,000,000 UFA - - - - - -
Patrick Sharp
 
LW
RW
 
 
38 $6,760,000 UFA - - - - - - - -
Oliver Ekman-Larsson
 
 
 
D
 
28 $6,500,000 $6,500,000 RFA - - - - - - -
Mikael Granlund
C
LW
RW
 
 
28 $6,250,000 $6,250,000 $6,250,000 $6,250,000 $6,250,000 UFA - - - -
Mikko Rantanen
 
 
RW
 
 
23 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 RFA - - - -
Sean Monahan
C
 
 
 
 
25 $6,000,000 $6,000,000 $6,000,000 RFA - - - - - -
Mark Stone
 
 
RW
 
 
28 $5,000,000 $5,000,000 UFA - - - - - - -
Matt Dumba
 
 
 
D
 
25 $4,750,000 $4,750,000 $4,750,000 $4,750,000 $4,750,000 RFA - - - -
Jacob Trouba
 
 
 
D
 
26 $4,500,000 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA - - - -
Henrik Lundqvist
 
 
 
 
G
38 $4,000,000 $4,000,000 UFA - - - - - - -
Adam Henrique
C
 
 
 
 
30 $3,800,000 $3,800,000 $3,800,000 $3,800,000 $3,800,000 UFA - - - -
Mattias Ekholm
 
 
 
D
 
30 $3,750,000 $3,750,000 $3,750,000 UFA - - - - - -
Andrew Copp
C
LW
 
 
 
25 $1,500,000 $1,500,000 $1,500,000 RFA - - - - - -
Niklas Kronwall
 
 
 
D
 
39 $1,500,000 UFA - - - - - - - -
Andre Burakovsky
 
LW
RW
 
 
25 $1,300,000 $1,300,000 $1,300,000 RFA - - - - - -
Derek Ryan
C
 
 
 
 
33 $1,250,000 UFA - - - - - - - -
Jon Merrill
 
 
 
D
 
28 $1,000,000 RFA - - - - - - - -
Kevin Connauton
 
 
 
D
 
30 $950,000 UFA - - - - - - - -
Jay Beagle
C
 
 
 
 
34 $850,000 $850,000 UFA - - - - - - -
Alexandar Georgiev
 
 
 
 
G
24 $792,500 $792,500 RFA - - - - - - -
Sean Kuraly
C
LW
 
 
 
27 $750,000 $750,000 RFA - - - - - - -
Colton Sissons
C
LW
RW
 
 
26 $750,000 RFA - - - - - - - -
Patrick Maroon
 
LW
 
 
 
32 $750,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $73,697,500 $64,742,500 $46,850,000 $25,300,000 $25,300,000 $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
Ryan Lindgren
 
 
 
D
 
22 $925,000 $925,000 $925,000 RFA - - - - - -
Eeli Tolvanen
 
LW
RW
 
 
21 $894,166 $894,166 $894,166 RFA - - - - - -
Jacob Larsson
 
 
 
D
 
23 $894,166 $894,166 RFA - - - - - - -
Brett Howden
C
 
 
 
 
22 $863,333 $863,333 $863,333 RFA - - - - - -
Boris Katchouk
 
LW
 
 
 
21 $833,333 $833,333 $833,333 RFA - - - - - -
Jamie McGinn
 
LW
 
 
 
31 $800,000 UFA - - - - - - - -
Sami Niku
 
 
 
D
 
23 $775,000 $775,000 RFA - - - - - - -
Christian Djoos
 
 
 
D
 
25 $750,000 RFA - - - - - - - -
Radim Simek
 
 
 
D
 
27 $750,000 RFA - - - - - - - -
Dan Vladar
 
 
 
 
G
22 $742,500 RFA - - - - - - - -
Callum Booth
 
 
 
 
G
23 $741,667 $741,667 $741,667 RFA - - - - - -
Adin Hill
 
 
 
 
G
24 $725,833 RFA - - - - - - - -
Michael Amadio
C
 
 
 
 
24 $717,500 RFA - - - - - - - -
Gerald Mayhew
C
 
RW
 
 
27 $700,000 RFA - - - - - - - -
Travis Morin
C
 
 
 
 
36 $700,000 UFA - - - - - - - -
Stepan Falkovsky
 
 
 
D
 
23 $698,333 RFA - - - - - - - -
Connor Brickley
C
LW
RW
 
 
28 $675,000 RFA - - - - - - - -
Nick Lappin
 
 
RW
 
 
27 $675,000 RFA - - - - - - - -
Jacob MacDonald
 
 
 
D
 
27 $650,000 RFA - - - - - - - -
Matthew Ford
 
 
RW
 
 
35 $650,000 UFA - - - - - - - -
Scott Wilson
 
LW
 
 
 
28 $650,000 RFA - - - - - - - -
Vincent LoVerde
 
 
 
D
 
31 $650,000 UFA - - - - - - - -
Buddy Robinson
 
 
RW
 
 
28 $625,000 RFA - - - - - - - -
Ryan Fitzgerald
C
LW
 
 
 
25 $620,000 RFA - - - - - - - -
Kurtis Gabriel
 
 
RW
 
 
27 $615,000 RFA - - - - - - - -
FARM TOTALS $18,320,831 $5,926,665 $4,257,499 $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
Bill Peters 54 $1,000,000 $1,000,000 - - - - - - - -
COACHING TOTALS $1,000,000 $1,000,000 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 4 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7716 16,903  4,226  55% $125  $2,112,875
Level 2: 3858 7,716  1,929  50% $100  $771,600
Level 3: 4822 9,644  2,411  50% $75  $723,300
Level 4: 1929 3,856  964  50% $40  $154,240
Level 5: 964 1,928  482  50% $300  $578,400
Total Attendance: 40,047  10,012 52% - $6,467,218

Balance Sheet

Income
Home Games Left -4
Average Attendance - % 10,012 (52%)
Average Income per Game $1,616,805
Year to Date Revenue $ 6,467,218
Estimated Revenue $-6,467,218
End Year Estimated Revenue $0
  Expense
Days Remaining 1
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $73,697,500
Estimated Season Expenses $73,697,500

Bank Account
Current Funds $94,389,228
Projected Revenue + $0
Projected Expenses - $73,697,500
Projected Bank Account $20,691,728
 
Salary Cap
Salary Cap $70,000,000
Total Payroll $73,697,500
Remaining Cap Space $-3,697,500