• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  • Day 39Game 95
    Canadiens4
    Lightning5
    Boxscore 0 Likes
  • Day 45Game 101
    Canadiens0
    Kings0
    Preview 0 Likes
  • Day 46Game 102
    Canadiens0
    Kings0
    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
Eric Staal
C
 
 
 
 
35 $8,000,000 * $8,000,000 * $8,000,000 * $8,000,000 * $8,000,000 * UFA - - - -
Jamie Benn
C
LW
 
 
 
30 $8,000,000 * $8,000,000 * $8,000,000 * $8,000,000 * $8,000,000 * UFA - - - -
Roman Josi
 
 
 
D
 
30 $7,000,000 * $7,000,000 * $7,000,000 * $7,000,000 * UFA - - - - -
Tyler Johnson
C
 
 
 
 
29 $6,250,000 RFA - - - - - - - -
Maxime Talbot
C
LW
RW
 
 
36 $6,000,000 UFA - - - - - - - -
Ryan Whitney
 
 
 
D
 
37 $5,000,000 UFA - - - - - - - -
Scott Hartnell
 
LW
 
 
 
38 $4,750,000 UFA - - - - - - - -
Mike Smith
 
 
 
 
G
38 $4,500,000 UFA - - - - - - - -
Cam Atkinson
 
 
RW
 
 
30 $4,250,000 $4,250,000 $4,250,000 UFA - - - - - -
Alex Killorn
 
LW
 
 
 
30 $2,750,000 $2,750,000 $2,750,000 $2,750,000 UFA - - - - -
Brandon Sutter
C
 
 
 
 
31 $2,550,000 $2,550,000 UFA - - - - - - -
Jaccob Slavin
 
 
 
D
 
26 $2,500,000 $2,500,000 RFA - - - - - - -
Jakob Silfverberg
 
LW
RW
 
 
29 $2,300,000 $2,300,000 UFA - - - - - - -
Brett Pesce
 
 
 
D
 
25 $1,750,000 $1,750,000 RFA - - - - - - -
Tanner Pearson
 
LW
RW
 
 
27 $1,500,000 $1,500,000 RFA - - - - - - -
Brandon Montour
 
 
 
D
 
26 $1,200,000 $1,200,000 RFA - - - - - - -
Adam McQuaid
 
 
 
D
 
33 $1,000,000 UFA - - - - - - - -
Damon Severson
 
 
 
D
 
25 $1,000,000 RFA - - - - - - - -
Nick Schmaltz
C
LW
RW
 
 
24 $925,000 RFA - - - - - - - -
Carter Rowney
C
 
RW
 
 
31 $850,000 $850,000 $850,000 UFA - - - - - -
David Rittich
 
 
 
 
G
27 $850,000 RFA - - - - - - - -
Torrey Mitchell
C
 
RW
 
 
35 $750,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $72,175,000 $42,650,000 $30,850,000 $25,750,000 $16,000,000 $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
Calle Rosen
 
 
 
D
 
26 $950,000 RFA - - - - - - - -
Luke Kunin
C
 
RW
 
 
22 $925,000 $925,000 RFA - - - - - - -
Jack Roslovic
C
 
RW
 
 
23 $925,000 RFA - - - - - - - -
Ryan Donato
C
LW
 
 
 
24 $900,000 RFA - - - - - - - -
Kieffer Bellows
 
LW
 
 
 
21 $894,166 $894,166 $894,166 RFA - - - - - -
Christian Fischer
 
 
RW
 
 
23 $852,500 RFA - - - - - - - -
Rasmus Asplund
C
 
 
 
 
22 $845,000 $845,000 $845,000 RFA - - - - - -
Chad Johnson
 
 
 
 
G
33 $800,000 UFA - - - - - - - -
Kevin Boyle
 
 
 
 
G
28 $800,000 RFA - - - - - - - -
Tommy Cross
 
 
 
D
 
30 $800,000 UFA - - - - - - - -
Andy Miele
C
 
 
 
 
32 $750,000 UFA - - - - - - - -
Chris Thorburn
 
 
RW
 
 
37 $750,000 UFA - - - - - - - -
Eric Tangradi
 
LW
 
 
 
31 $750,000 UFA - - - - - - - -
Ethan Bear
 
 
 
D
 
22 $720,000 $720,000 RFA - - - - - - -
Conner Bleackley
C
 
 
 
 
24 $700,000 RFA - - - - - - - -
Dean Kukan
 
 
 
D
 
26 $650,000 RFA - - - - - - - -
Ethan Prow
 
 
 
D
 
27 $650,000 RFA - - - - - - - -
Lance Bouma
C
LW
 
 
 
30 $650,000 UFA - - - - - - - -
Mackenzie MacEachern
 
LW
 
 
 
26 $650,000 RFA - - - - - - - -
Ryan Bourque
C
LW
 
 
 
29 $650,000 UFA - - - - - - - -
Tanner Fritz
C
 
RW
 
 
28 $650,000 RFA - - - - - - - -
Paul LaDue
 
 
 
D
 
27 $625,000 RFA - - - - - - - -
Adam Helewka
C
LW
 
 
 
24 $600,000 RFA - - - - - - - -
Alex Lintuniemi
 
 
 
D
 
24 $600,000 RFA - - - - - - - -
Nick Seeler
 
 
 
D
 
27 $600,000 RFA - - - - - - - -
FARM TOTALS $18,686,666 $3,384,166 $1,739,166 $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
Claude Julien 59 $1,000,000 $1,000,000 - - - - - - - -
COACHING TOTALS $1,000,000 $1,000,000 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 9 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 8515 41,791  4,643  55% $130  $5,432,830
Level 2: 4258 20,533  2,281  54% $90  $1,847,970
Level 3: 5322 23,949  2,661  50% $75  $1,796,175
Level 4: 2129 9,576  1,064  50% $50  $478,800
Level 5: 1064 4,788  532  50% $350  $1,675,800
Total Attendance: 100,637  11,182 53% - $16,735,048

Balance Sheet

Income
Home Games Left -9
Average Attendance - % 11,182 (53%)
Average Income per Game $1,859,450
Year to Date Revenue $ 16,735,048
Estimated Revenue $-16,735,048
End Year Estimated Revenue $0
  Expense
Days Remaining 1
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $72,175,000
Estimated Season Expenses $72,175,000

Bank Account
Current Funds $92,313,697
Projected Revenue + $0
Projected Expenses - $72,175,000
Projected Bank Account $20,138,697
 
Salary Cap
Salary Cap $70,000,000
Total Payroll $72,175,000
Remaining Cap Space $-2,175,000