• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  • Day 48Game 353
    Capitals2
    Panthers3
    Boxscore 0 Likes
  • Day 52Game 384
    Capitals0
    Rangers0
    Preview 0 Likes
  • Day 55Game 410
    Capitals0
    Islanders0
    Preview 0 Likes
  • Day 48Game 353
    Bears3
    Thunderbirds0
    Boxscore 0 Likes
  • Day 50Game 368
    Gulls0
    Bears0
    Preview 0 Likes
  • Day 52Game 384
    Bears0
    Pack0
    Preview 0 Likes
  • Day 53Game 391
    Americans0
    Bears0
    Preview 0 Likes
  • Day 55Game 410
    Bears0
    Tigers0
    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
Joe Thornton
C
 
 
 
 
41 $6,500,000 UFA - - - - - - - -
Marc-Antoine Pouliot
C
 
RW
 
 
35 $6,500,000 * UFA - - - - - - - -
David Savard
 
 
 
D
 
30 $6,250,000 $6,250,000 $6,250,000 $6,250,000 $6,250,000 UFA - - - -
Auston Matthews
C
 
 
 
 
23 $6,250,000 $6,250,000 $6,250,000 $6,250,000 RFA - - - - -
Cam Ward
 
 
 
 
G
36 $6,250,000 $6,250,000 $6,250,000 UFA - - - - - -
Jack Johnson
 
 
 
D
 
33 $5,750,000 $5,750,000 $5,750,000 $5,750,000 $5,750,000 UFA - - - -
Michael Del Zotto
 
 
 
D
 
30 $5,500,000 $5,500,000 $5,500,000 $5,500,000 UFA - - - - -
Blake Wheeler
 
 
RW
 
 
34 $4,250,000 UFA - - - - - - - -
Marcus Johansson
C
LW
 
 
 
30 $4,000,000 $4,000,000 $4,000,000 UFA - - - - - -
Drew Stafford
 
LW
RW
 
 
35 $2,750,000 $2,750,000 $2,750,000 UFA - - - - - -
Ben Chiarot
 
 
 
D
 
29 $2,000,000 $2,000,000 $2,000,000 $2,000,000 $2,000,000 UFA - - - -
Connor Murphy
 
 
 
D
 
27 $1,850,000 $1,850,000 RFA - - - - - - -
Martin Hanzal
C
 
 
 
 
33 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Connor Brown
 
 
RW
 
 
26 $1,500,000 RFA - - - - - - - -
Carl Gunnarsson
 
 
 
D
 
34 $1,250,000 $1,250,000 $1,250,000 UFA - - - - - -
Patrick Marleau
C
LW
 
 
 
41 $1,100,000 UFA - - - - - - - -
Antti Raanta
 
 
 
 
G
31 $1,000,000 $1,000,000 UFA - - - - - - -
Valtteri Filppula
C
 
 
 
 
36 $1,000,000 $1,000,000 UFA - - - - - - -
Brian Gibbons
C
LW
RW
 
 
32 $1,000,000 UFA - - - - - - - -
Jake Dotchin
 
 
 
D
 
26 $800,000 RFA - - - - - - - -
Gabriel Bourque
 
LW
RW
 
 
30 $750,000 UFA - - - - - - - -
John Hayden
 
LW
RW
 
 
25 $700,000 $700,000 RFA - - - - - - -
Bonus $790,000 - - - - - - - - -
PRO TOTALS $69,240,000 $46,050,000 $41,500,000 $25,750,000 $14,000,000 $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
Ryan Mantha
 
 
 
D
 
24 $870,000 RFA - - - - - - - -
Brandon Pirri
C
LW
RW
 
 
29 $840,000 UFA - - - - - - - -
Fabian Zetterlund
 
 
RW
 
 
21 $809,167 $809,167 $809,167 RFA - - - - - -
Johnathan Kovacevic
 
 
 
D
 
23 $792,500 $792,500 RFA - - - - - - -
Sebastian Aho
 
 
 
D
 
24 $770,000 RFA - - - - - - - -
Austin Wagner
 
LW
 
 
 
23 $759,167 RFA - - - - - - - -
Lukas Sedlak
C
LW
 
 
 
27 $750,000 $750,000 RFA - - - - - - -
Oscar Dansk
 
 
 
 
G
26 $700,000 $750,000 RFA - - - - - - -
Trevor Murphy
 
 
 
D
 
25 $700,000 $700,000 RFA - - - - - - -
Brenden Kichton
 
 
 
D
 
28 $700,000 RFA - - - - - - - -
Calvin Thurkauf
C
LW
 
 
 
23 $700,000 RFA - - - - - - - -
Greg McKegg
C
LW
 
 
 
28 $700,000 RFA - - - - - - - -
Brandon Halverson
 
 
 
 
G
24 $650,000 $700,000 RFA - - - - - - -
Gabriel Gagne
 
 
RW
 
 
24 $650,000 $700,000 RFA - - - - - - -
Kalle Kossila
C
LW
 
 
 
27 $650,000 $700,000 RFA - - - - - - -
Nick Paul
 
LW
 
 
 
25 $650,000 $700,000 RFA - - - - - - -
Brendan Ranford
 
LW
RW
 
 
28 $650,000 RFA - - - - - - - -
Garrett Mitchell
C
 
RW
 
 
29 $650,000 UFA - - - - - - - -
Jaycob Megna
 
 
 
D
 
28 $650,000 RFA - - - - - - - -
Logan Shaw
 
 
RW
 
 
28 $650,000 RFA - - - - - - - -
Matiss Kivlenieks
 
 
 
 
G
24 $650,000 RFA - - - - - - - -
Matt Donovan
 
 
 
D
 
30 $650,000 UFA - - - - - - - -
Taylor Leier
 
LW
 
 
 
26 $650,000 RFA - - - - - - - -
Zach Trotman
 
 
 
D
 
30 $650,000 UFA - - - - - - - -
FARM TOTALS $16,890,834 $6,601,667 $809,167 $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
Todd Reirden 49 $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: 7402 48,113  3,701  50% $200  $9,622,600
Level 2: 3701 24,050  1,850  50% $150  $3,607,500
Level 3: 4627 30,082  2,314  50% $80  $2,406,560
Level 4: 1851 12,038  926  50% $50  $601,900
Level 5: 925 6,220  478  52% $300  $1,866,000
Total Attendance: 120,503  9,269 50% - $26,975,797

Balance Sheet

Income
Home Games Left 28
Average Attendance - % 9,269 (50%)
Average Income per Game $2,075,061
Year to Date Revenue $ 26,975,797
Estimated Revenue $58,101,717
End Year Estimated Revenue $85,077,514
  Expense
Days Remaining 1
Pro Expenses Per Days $449,935
Pro Year To Date Expenses $449,935
Farm Expenses Per Days $10,491
Farm Year To Date Expenses $10,491
Pro Payroll $69,240,000
Estimated Season Expenses $69,700,426

Bank Account
Current Funds $130,063,466
Projected Revenue + $85,077,514
Projected Expenses - $69,700,426
Projected Bank Account $145,440,554
 
Salary Cap
Salary Cap $70,000,000
Total Payroll $69,240,000
Remaining Cap Space $760,000