• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  • Day 110Game 790
    Kings3
    Oilers4
    Boxscore 0 Likes
  • Day 115Game 822
    Kings0
    Penguins0
    Preview 0 Likes
  • Day 117Game 840
    Kings0
    Flames0
    Preview 0 Likes
  • Day 110Game 790
    Reign5
    Condors3
    Boxscore 0 Likes
  • Day 112Game 806
    Rocket0
    Reign0
    Preview 0 Likes
  • Day 115Game 822
    Reign0
    Penguins0
    Preview 0 Likes
  • Day 117Game 840
    Reign0
    Heat0
    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
Jonathan Toews
C
 
 
 
 
31 $8,500,000 $8,500,000 $8,500,000 UFA - - - - - -
Rick Nash
 
LW
RW
 
 
35 $8,000,000 $8,000,000 $8,000,000 UFA - - - - - -
Erik Karlsson
 
 
 
D
 
29 $7,800,000 $7,800,000 $7,800,000 $7,800,000 UFA - - - - -
Marian Gaborik
 
LW
RW
 
 
38 $7,500,000 UFA - - - - - - - -
Ryan Suter
 
 
 
D
 
35 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - - - - -
Jay Bouwmeester
 
 
 
D
 
36 $6,750,000 * $6,750,000 * $6,750,000 * UFA - - - - - -
Loui Eriksson
 
LW
RW
 
 
34 $5,750,000 $5,750,000 $5,750,000 $5,750,000 UFA - - - - -
Ben Bishop
 
 
 
 
G
33 $4,500,000 $4,500,000 UFA - - - - - - -
Marc-Edouard Vlasic
 
 
 
D
 
32 $4,000,000 $4,000,000 $4,000,000 $4,000,000 UFA - - - - -
William Karlsson
C
 
 
 
 
27 $3,000,000 RFA - - - - - - - -
Andy Greene
 
 
 
D
 
37 $1,500,000 UFA - - - - - - - -
Kyle Palmieri
 
LW
RW
 
 
29 $1,400,000 UFA - - - - - - - -
Brad Richardson
C
LW
 
 
 
35 $1,050,000 * $1,050,000 * UFA - - - - - - -
Josh Bailey
 
LW
RW
 
 
30 $1,000,000 UFA - - - - - - - -
Ivan Barbashev
C
LW
 
 
 
24 $900,000 $900,000 RFA - - - - - - -
Alex DeBrincat
 
LW
RW
 
 
22 $864,166 $864,166 RFA - - - - - - -
Mark Jankowski
C
 
 
 
 
25 $825,000 RFA - - - - - - - -
Andrew MacDonald
 
 
 
D
 
33 $800,000 UFA - - - - - - - -
Curtis McElhinney
 
 
 
 
G
36 $800,000 * UFA - - - - - - - -
Darren Helm
 
LW
RW
 
 
33 $750,000 $750,000 UFA - - - - - - -
Brandon Davidson
 
 
 
D
 
28 $700,000 RFA - - - - - - - -
Matt Calvert
 
LW
RW
 
 
30 $700,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $69,389,166 $55,864,166 $47,800,000 $24,550,000 $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
Christian Wolanin
 
 
 
D
 
24 $999,999 RFA - - - - - - - -
Matt Moulson
 
LW
RW
 
 
36 $995,000 UFA - - - - - - - -
Henrik Borgstrom
C
 
 
 
 
22 $925,000 $925,000 $925,000 RFA - - - - - -
Zac Dalpe
C
 
RW
 
 
30 $900,000 UFA - - - - - - - -
Ondrej Kase
 
LW
RW
 
 
24 $850,000 RFA - - - - - - - -
Edward Pasquale
 
 
 
 
G
29 $800,000 UFA - - - - - - - -
Steven Kampfer
 
 
 
D
 
31 $800,000 UFA - - - - - - - -
Yegor Sharangovich
C
 
 
 
 
21 $775,833 $775,833 $775,833 RFA - - - - - -
Zach Redmond
 
 
 
D
 
31 $775,000 UFA - - - - - - - -
Aleksi Saarela
C
LW
 
 
 
23 $753,333 $753,333 RFA - - - - - - -
Dwight King
 
LW
RW
 
 
30 $750,000 UFA - - - - - - - -
Jared Coreau
 
 
 
 
G
28 $750,000 RFA - - - - - - - -
Lukas Radil
 
LW
RW
 
 
29 $750,000 UFA - - - - - - - -
Seth Griffith
C
LW
RW
 
 
27 $750,000 RFA - - - - - - - -
Sean Walker
 
 
 
D
 
25 $745,000 $745,000 RFA - - - - - - -
Matheson Iacopelli
 
LW
RW
 
 
25 $742,500 RFA - - - - - - - -
Mason Appleton
C
 
RW
 
 
24 $741,667 $741,667 RFA - - - - - - -
Shane Prince
 
LW
RW
 
 
27 $735,000 RFA - - - - - - - -
Joey Laleggia
 
 
 
D
 
27 $700,000 RFA - - - - - - - -
Dennis Rasmussen
C
LW
 
 
 
29 $675,000 UFA - - - - - - - -
Justin Holl
 
 
 
D
 
28 $675,000 RFA - - - - - - - -
Carter Verhaeghe
C
LW
 
 
 
24 $650,000 RFA - - - - - - - -
Ethan Werek
C
LW
 
 
 
28 $650,000 RFA - - - - - - - -
Alex Dostie
C
 
 
 
 
22 $600,000 RFA - - - - - - - -
Luke Witkowski
 
 
RW
D
 
29 $600,000 UFA - - - - - - - -
Ryan Stanton
 
 
 
D
 
30 $600,000 UFA - - - - - - - -
Ryan White
C
 
RW
 
 
31 $600,000 UFA - - - - - - - -
FARM TOTALS $20,288,332 $3,940,833 $1,700,833 $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
Todd McLellan 51 $1,000,000 $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 $1,000,000 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 29 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7292 119,369  4,116  56% $80  $9,549,520
Level 2: 3646 56,814  1,959  54% $60  $3,408,840
Level 3: 4558 71,156  2,454  54% $40  $2,846,240
Level 4: 1822 29,824  1,028  56% $20  $596,480
Level 5: 912 14,654  505  55% $170  $2,491,180
Total Attendance: 291,817  10,063 55% - $28,149,466

Balance Sheet

Income
Home Games Left 12
Average Attendance - % 10,063 (55%)
Average Income per Game $970,671
Year to Date Revenue $ 28,149,466
Estimated Revenue $11,648,055
End Year Estimated Revenue $39,797,521
  Expense
Days Remaining 1
Pro Expenses Per Days $451,763
Pro Year To Date Expenses $451,763
Farm Expenses Per Days $12,447
Farm Year To Date Expenses $12,447
Pro Payroll $69,389,166
Estimated Season Expenses $69,853,376

Bank Account
Current Funds $76,754,602
Projected Revenue + $39,797,521
Projected Expenses - $69,853,376
Projected Bank Account $46,698,747
 
Salary Cap
Salary Cap $70,000,000
Total Payroll $69,389,166
Remaining Cap Space $610,834