• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  • Day 47Game 346
    Blackhawks4
    Red Wings3
    Boxscore 0 Likes
  • Day 51Game 375
    Blackhawks0
    Stars0
    Preview 0 Likes
  • Day 47Game 346
    Icehogs3
    Griffins4
    Boxscore 0 Likes
  • Day 49Game 357
    Penguins0
    Icehogs0
    Preview 0 Likes
  • Day 51Game 375
    Icehogs0
    Stars0
    Preview 0 Likes
  • Day 53Game 390
    Tigers0
    Icehogs0
    Preview 0 Likes
  • Day 54Game 399
    Rocket0
    Icehogs0
    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
Ilya Kovalchuk
 
LW
RW
 
 
37 $9,000,000 $9,000,000 $9,000,000 UFA - - - - - -
Duncan Keith
 
 
 
D
 
37 $7,500,000 UFA - - - - - - - -
Nikita Kucherov
 
 
RW
 
 
27 $7,000,000 $7,000,000 RFA - - - - - - -
Ivan Provorov
 
 
 
D
 
23 $5,500,000 $5,500,000 $5,500,000 $5,500,000 RFA - - - - -
Mark Scheifele
C
 
 
 
 
27 $5,000,000 $5,000,000 RFA - - - - - - -
Jonathan Huberdeau
 
LW
 
 
 
27 $4,500,000 $4,500,000 RFA - - - - - - -
Seth Jones
 
 
 
D
 
26 $4,500,000 $4,500,000 RFA - - - - - - -
Slava Voynov
 
 
 
D
 
30 $4,250,000 $4,250,000 UFA - - - - - - -
Matthew Tkachuk
 
LW
 
 
 
23 $3,800,000 $3,800,000 $3,800,000 $3,800,000 RFA - - - - -
Cameron Talbot
 
 
 
 
G
33 $3,500,000 $3,500,000 UFA - - - - - - -
J.T. Miller
C
LW
RW
 
 
27 $3,000,000 $3,000,000 RFA - - - - - - -
Olli Maatta
 
 
 
D
 
26 $2,500,000 RFA - - - - - - - -
Jakub Vrana
 
LW
RW
 
 
24 $2,000,000 $2,000,000 $2,000,000 RFA - - - - - -
Tristan Jarry
 
 
 
 
G
25 $1,000,000 $1,000,000 RFA - - - - - - -
Valeri Nichushkin
 
LW
RW
 
 
25 $1,000,000 RFA - - - - - - - -
Tony DeAngelo
 
 
 
D
 
25 $925,000 RFA - - - - - - - -
Jordan Greenway
 
LW
RW
 
 
23 $916,666 RFA - - - - - - - -
Mattias Janmark
C
LW
RW
 
 
28 $900,000 $900,000 $900,000 UFA - - - - - -
Robert Thomas
C
 
RW
 
 
23 $894,166 $894,166 RFA - - - - - - -
Jon Merrill
 
 
 
D
 
28 $850,000 RFA - - - - - - - -
Anthony Cirelli
C
 
 
 
 
23 $728,333 RFA - - - - - - - -
William Carrier
 
LW
RW
 
 
26 $725,000 $725,000 RFA - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $69,414,165 $55,569,166 $21,200,000 $9,300,000 $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
Brayden Burke
 
LW
RW
 
 
23 $925,000 $925,000 RFA - - - - - - -
Callan Foote
 
 
 
D
 
22 $925,000 $925,000 RFA - - - - - - -
Carl Grundstrom
 
LW
RW
 
 
23 $925,000 $925,000 RFA - - - - - - -
Jakob Forsbacka Karlsson
C
 
 
 
 
24 $916,667 RFA - - - - - - - -
Juuso Valimaki
 
 
 
D
 
22 $894,166 $894,166 RFA - - - - - - -
Adam Werner
 
 
 
 
G
23 $842,500 $842,500 RFA - - - - - - -
MacKenzie Entwistle
 
 
RW
 
 
21 $811,667 $811,667 $811,667 RFA - - - - - -
Ryan Spooner
C
LW
 
 
 
28 $800,000 RFA - - - - - - - -
Jakub Skarek
 
 
 
 
G
21 $778,333 $778,333 $778,333 RFA - - - - - -
Ukko-Pekka Luukkonen
 
 
 
 
G
21 $778,333 $778,333 $778,333 RFA - - - - - -
Denis Gurianov
 
LW
RW
 
 
23 $750,000 RFA - - - - - - - -
Sebastian Repo
 
 
RW
 
 
24 $740,000 RFA - - - - - - - -
Luke Green
 
 
 
D
 
22 $733,333 $733,333 RFA - - - - - - -
Caleb Jones
 
 
 
D
 
23 $720,000 RFA - - - - - - - -
Reid Boucher
C
LW
RW
 
 
27 $700,000 $750,000 RFA - - - - - - -
Stefan Matteau
C
LW
 
 
 
26 $700,000 $750,000 RFA - - - - - - -
Ty Rattie
 
 
RW
 
 
27 $700,000 RFA - - - - - - - -
Felix Girard
C
 
 
 
 
26 $650,000 $700,000 RFA - - - - - - -
Kiefer Sherwood
C
LW
RW
 
 
25 $650,000 $700,000 RFA - - - - - - -
Ludwig Bystrom
 
 
 
D
 
26 $650,000 $700,000 RFA - - - - - - -
Valentin Zykov
 
LW
RW
 
 
25 $650,000 $700,000 RFA - - - - - - -
Anton Blidh
 
LW
RW
 
 
25 $650,000 RFA - - - - - - - -
Beau Bennett
 
LW
RW
 
 
29 $650,000 UFA - - - - - - - -
Connor Hobbs
 
 
 
D
 
23 $650,000 RFA - - - - - - - -
Jack Dougherty
 
 
 
D
 
24 $650,000 RFA - - - - - - - -
Ryan Sproul
 
 
 
D
 
27 $650,000 RFA - - - - - - - -
FARM TOTALS $19,489,999 $11,913,332 $2,368,333 $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
Jeremy Colliton 35 $1,000,000 - - - - - - - - -
COACHING TOTALS $1,000,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 13 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7887 57,451  4,419  56% $65  $3,734,315
Level 2: 3943 27,972  2,152  55% $40  $1,118,880
Level 3: 4929 35,560  2,735  55% $30  $1,066,800
Level 4: 1972 13,958  1,074  54% $23  $321,034
Level 5: 986 7,084  545  55% $140  $991,760
Total Attendance: 142,025  10,925 55% - $10,776,856

Balance Sheet

Income
Home Games Left 28
Average Attendance - % 10,925 (55%)
Average Income per Game $828,989
Year to Date Revenue $ 10,776,856
Estimated Revenue $23,211,690
End Year Estimated Revenue $33,988,546
  Expense
Days Remaining 1
Pro Expenses Per Days $464,540
Pro Year To Date Expenses $464,540
Farm Expenses Per Days $11,725
Farm Year To Date Expenses $11,725
Pro Payroll $69,414,165
Estimated Season Expenses $69,890,430

Bank Account
Current Funds $52,215,120
Projected Revenue + $33,988,546
Projected Expenses - $69,890,430
Projected Bank Account $16,313,236
 
Salary Cap
Salary Cap $70,000,000
Total Payroll $69,414,165
Remaining Cap Space $585,835