• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  • Day 55Game 409
    Panthers4
    Wild6
    Boxscore 0 Likes
  • Day 59Game 438
    Panthers0
    Canadiens0
    Preview 0 Likes
  • Day 55Game 409
    Thunderbirds3
    Wild1
    Boxscore 0 Likes
  • Day 57Game 426
    Admirals0
    Thunderbirds0
    Preview 0 Likes
  • Day 59Game 438
    Thunderbirds0
    Rocket0
    Preview 0 Likes
  • Day 61Game 450
    Gulls0
    Thunderbirds0
    Preview 0 Likes
  • Day 63Game 466
    Moose
    Thunderbirds
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
Connor McDavid
C
 
 
 
 
23 $8,000,000 $8,000,000 $8,000,000 $8,000,000 RFA - - - - -
Gustav Nyquist
 
LW
RW
 
 
31 $5,500,000 $5,500,000 $5,500,000 UFA - - - - - -
Scottie Upshall
 
LW
RW
 
 
37 $5,500,000 UFA - - - - - - - -
Dan Hamhuis
 
 
 
D
 
38 $5,100,000 UFA - - - - - - - -
Mark Stuart
 
 
 
D
 
36 $4,750,000 UFA - - - - - - - -
Rasmus Ristolainen
 
 
 
D
 
26 $4,500,000 $4,500,000 RFA - - - - - - -
Kyle Turris
C
 
 
 
 
31 $3,875,000 $3,875,000 $3,875,000 UFA - - - - - -
Sam Reinhart
C
 
RW
 
 
25 $3,750,000 $3,750,000 RFA - - - - - - -
Jacob Markstrom
 
 
 
 
G
30 $3,500,000 $3,500,000 $3,500,000 $3,500,000 UFA - - - - -
Brayden McNabb
 
 
 
D
 
29 $3,250,000 $3,250,000 $3,250,000 UFA - - - - - -
Kasperi Kapanen
 
LW
RW
 
 
24 $3,000,000 $3,000,000 $3,000,000 RFA - - - - - -
Matt Niskanen
 
 
 
D
 
34 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Andreas Athanasiou
C
LW
RW
 
 
26 $2,700,000 $2,700,000 $2,700,000 RFA - - - - - -
Calvin de Haan
 
 
 
D
 
29 $2,500,000 UFA - - - - - - - -
Max Domi
C
LW
 
 
 
25 $2,250,000 RFA - - - - - - - -
Thomas Greiss
 
 
 
 
G
34 $1,500,000 UFA - - - - - - - -
David Kampf
C
 
RW
 
 
25 $1,000,000 $1,000,000 RFA - - - - - - -
Tobias Rieder
C
LW
RW
 
 
27 $1,000,000 RFA - - - - - - - -
Brandon Tanev
 
LW
RW
 
 
29 $925,000 RFA - - - - - - - -
Brock McGinn
 
LW
RW
 
 
26 $900,000 RFA - - - - - - - -
Slater Koekkoek
 
 
 
D
 
26 $900,000 RFA - - - - - - - -
Nick Suzuki
C
 
 
 
 
21 $863,333 $863,333 $863,333 RFA - - - - - -
Bonus $465,000 - - - - - - - - -
PRO TOTALS $68,728,333 $42,938,333 $33,688,333 $11,500,000 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
Kaapo Kakko
 
 
RW
 
 
19 $925,000 $925,000 $925,000 RFA - - - - - -
Jake Evans
C
 
RW
 
 
24 $925,000 RFA - - - - - - - -
Travis Dermott
 
 
 
D
 
24 $865,000 $865,000 RFA - - - - - - -
Aleksi Heponiemi
C
 
RW
 
 
21 $832,500 $832,500 $832,500 RFA - - - - - -
Kirill Ustimenko
 
 
 
 
G
21 $825,833 $825,833 $825,833 RFA - - - - - -
Taro Hirose
 
LW
 
 
 
24 $800,000 $800,000 RFA - - - - - - -
Marian Studenic
 
 
RW
 
 
22 $775,833 $775,833 RFA - - - - - - -
Brett Murray
 
LW
 
 
 
22 $775,000 $775,000 RFA - - - - - - -
Filip Gustavsson
 
 
 
 
G
22 $761,666 $761,666 RFA - - - - - - -
Matt Nieto
 
LW
RW
 
 
28 $750,000 RFA - - - - - - - -
Mitchell Vande Sompel
 
 
 
D
 
23 $728,333 RFA - - - - - - - -
Alex Lyon
 
 
 
 
G
28 $700,000 $750,000 UFA - - - - - - -
Nic Petan
C
LW
RW
 
 
25 $700,000 $750,000 RFA - - - - - - -
Gemel Smith
C
LW
RW
 
 
26 $700,000 RFA - - - - - - - -
Michael Chaput
C
LW
 
 
 
28 $700,000 RFA - - - - - - - -
Riley Barber
 
 
RW
 
 
26 $700,000 RFA - - - - - - - -
Boo Nieves
C
LW
 
 
 
26 $650,000 $700,000 RFA - - - - - - -
John Gilmour
 
 
 
D
 
27 $650,000 $700,000 RFA - - - - - - -
Michael McCarron
C
 
RW
 
 
25 $650,000 $700,000 RFA - - - - - - -
Thomas Schemitsch
 
 
 
D
 
24 $650,000 $700,000 RFA - - - - - - -
Blake Pietila
C
LW
 
 
 
27 $650,000 RFA - - - - - - - -
Cameron Gaunce
 
 
 
D
 
30 $650,000 UFA - - - - - - - -
Dale Weise
 
 
RW
 
 
32 $650,000 UFA - - - - - - - -
Dylan DeMelo
 
 
 
D
 
27 $650,000 RFA - - - - - - - -
Guillaume Gelinas
 
 
 
D
 
27 $650,000 RFA - - - - - - - -
Rob O'Gara
 
 
 
D
 
27 $650,000 RFA - - - - - - - -
Spencer Smallman
 
 
RW
 
 
24 $650,000 RFA - - - - - - - -
Tommy Cross
 
 
 
D
 
31 $650,000 UFA - - - - - - - -
FARM TOTALS $20,264,165 $10,860,832 $2,583,333 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
Joel Quenneville 62 $1,000,000 $1,000,000 $1,000,000 $1,000,000 - - - - - -
COACHING TOTALS $1,000,000 $1,000,000 $1,000,000 $1,000,000 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 15 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7700 65,767  4,384  57% $80  $5,261,360
Level 2: 3850 30,740  2,049  53% $63  $1,936,620
Level 3: 4813 39,610  2,641  55% $38  $1,505,180
Level 4: 1925 15,780  1,052  55% $27  $426,060
Level 5: 962 8,127  542  56% $170  $1,381,590
Total Attendance: 160,024  10,668 55% - $15,661,106

Balance Sheet

Income
Home Games Left 26
Average Attendance - % 10,668 (55%)
Average Income per Game $1,044,074
Year to Date Revenue $ 15,661,106
Estimated Revenue $27,145,917
End Year Estimated Revenue $42,807,023
  Expense
Days Remaining 1
Pro Expenses Per Days $454,080
Pro Year To Date Expenses $454,080
Farm Expenses Per Days $12,156
Farm Year To Date Expenses $12,156
Pro Payroll $68,728,333
Estimated Season Expenses $69,194,569

Bank Account
Current Funds $59,973,052
Projected Revenue + $42,807,023
Projected Expenses - $69,194,569
Projected Bank Account $33,585,506
 
Salary Cap
Salary Cap $70,000,000
Total Payroll $68,728,333
Remaining Cap Space $1,271,667