• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  • Day 28Game 194
    Kings5
    Red Wings0
    Boxscore 0 Likes
  • Day 35Game 245
    Kings0
    Rangers0
    Preview 0 Likes
  • Day 28Game 194
    Reign2
    Griffins1
    Boxscore 0 Likes
  • Day 30Game 210
    Stars0
    Reign4
    Boxscore 0 Likes
  • Day 31Game 218
    Icehogs1
    Reign3
    Boxscore 0 Likes
  • Day 33Game 232
    Penguins0
    Reign0
    Preview 0 Likes
  • Day 35Game 245
    Reign0
    Pack0
    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
 
 
37 $7,500,000 UFA - - - - - - - -
Ryan Suter
 
 
 
D
 
34 $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
 
 
 
 
26 $3,000,000 RFA - - - - - - - -
Andy Greene
 
 
 
D
 
37 $1,500,000 UFA - - - - - - - -
Brad Richardson
C
LW
 
 
 
34 $1,050,000 * $1,050,000 * UFA - - - - - - -
Alex DeBrincat
 
LW
RW
 
 
22 $864,166 $864,166 RFA - - - - - - -
Jason Dickinson
C
LW
 
 
 
24 $850,000 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
 
 
32 $750,000 $750,000 UFA - - - - - - -
Andreas Johnsson
 
LW
RW
 
 
25 $750,000 RFA - - - - - - - -
Garnet Hathaway
 
LW
RW
 
 
28 $750,000 RFA - - - - - - - -
Brandon Davidson
 
 
 
D
 
28 $700,000 RFA - - - - - - - -
Matt Calvert
 
LW
RW
 
 
30 $700,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $69,139,166 $54,964,166 $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
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 - - - - - - - -
Rasmus Asplund
C
 
 
 
 
22 $845,000 $845,000 $845,000 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 - - - - - - - -
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
 
 
26 $750,000 RFA - - - - - - - -
Sean Walker
 
 
 
D
 
25 $745,000 $745,000 RFA - - - - - - -
Matheson Iacopelli
 
LW
RW
 
 
25 $742,500 RFA - - - - - - - -
Mason Appleton
C
 
RW
 
 
23 $741,667 $741,667 RFA - - - - - - -
Shane Prince
 
LW
RW
 
 
27 $735,000 RFA - - - - - - - -
Ethan Bear
 
 
 
D
 
22 $720,000 $720,000 RFA - - - - - - -
Joey Laleggia
 
 
 
D
 
27 $700,000 RFA - - - - - - - -
Joseph Gambardella
C
LW
 
 
 
26 $700,000 RFA - - - - - - - -
Dennis Rasmussen
C
LW
 
 
 
29 $675,000 UFA - - - - - - - -
Justin Holl
 
 
 
D
 
27 $675,000 RFA - - - - - - - -
Carter Verhaeghe
C
LW
 
 
 
24 $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 $19,300,000 $4,752,500 $2,545,833 $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 - 8 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7292 32,588  4,074  56% $80  $2,607,040
Level 2: 3646 15,687  1,961  54% $60  $941,220
Level 3: 4558 19,708  2,464  54% $40  $788,320
Level 4: 1822 8,422  1,053  58% $20  $168,440
Level 5: 912 3,950  494  54% $170  $671,500
Total Attendance: 80,355  10,044 55% - $7,713,014

Balance Sheet

Income
Home Games Left 33
Average Attendance - % 10,044 (55%)
Average Income per Game $964,127
Year to Date Revenue $ 7,713,014
Estimated Revenue $31,816,183
End Year Estimated Revenue $39,529,197
  Expense
Days Remaining 1
Pro Expenses Per Days $445,971
Pro Year To Date Expenses $445,971
Farm Expenses Per Days $11,840
Farm Year To Date Expenses $11,840
Pro Payroll $69,139,166
Estimated Season Expenses $69,596,977

Bank Account
Current Funds $93,295,005
Projected Revenue + $39,529,197
Projected Expenses - $69,596,977
Projected Bank Account $63,227,225
 
Salary Cap
Salary Cap $70,000,000
Total Payroll $69,139,166
Remaining Cap Space $860,834