• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  • Day 31Game 215
    Canadiens2
    Panthers0
    Boxscore 0 Likes
  • Day 33Game 234
    Canadiens0
    Flyers0
    Preview 0 Likes
  • Day 39Game 272
    Canadiens
    Oilers
    Preview 0 Likes
  • Day 31Game 215
    Rocket1
    Thunderbirds3
    Boxscore 0 Likes
  • Day 33Game 234
    Rocket0
    Phantoms0
    Preview 0 Likes
  • Day 36Game 251
    Griffins0
    Rocket0
    Preview 0 Likes
  • Day 38Game 262
    Bears0
    Rocket0
    Preview 0 Likes
  • Day 39Game 272
    Rocket
    Condors
    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
 
29 $7,000,000 * $7,000,000 * $7,000,000 * $7,000,000 * UFA - - - - -
Tyler Johnson
C
 
 
 
 
29 $6,250,000 RFA - - - - - - - -
Jimmy Howard
 
 
 
 
G
35 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Scott Hartnell
 
LW
 
 
 
37 $4,750,000 UFA - - - - - - - -
Cam Atkinson
 
 
RW
 
 
30 $4,250,000 $4,250,000 $4,250,000 UFA - - - - - -
Thomas Vanek
 
LW
RW
 
 
35 $4,000,000 UFA - - - - - - - -
Jaccob Slavin
 
 
 
D
 
25 $2,500,000 $2,500,000 RFA - - - - - - -
Nino Niederreiter
 
LW
RW
 
 
27 $2,500,000 RFA - - - - - - - -
Jakob Silfverberg
 
LW
RW
 
 
29 $2,300,000 $2,300,000 UFA - - - - - - -
Karl Alzner
 
 
 
D
 
31 $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
 
25 $1,200,000 $1,200,000 RFA - - - - - - -
Adam McQuaid
 
 
 
D
 
33 $1,000,000 UFA - - - - - - - -
Nick Schmaltz
C
LW
 
 
 
23 $925,000 RFA - - - - - - - -
Carter Rowney
C
 
RW
 
 
30 $850,000 $850,000 $850,000 UFA - - - - - -
David Rittich
 
 
 
 
G
27 $850,000 RFA - - - - - - - -
Torrey Mitchell
C
 
RW
 
 
34 $750,000 UFA - - - - - - - -
Evan Rodrigues
C
LW
RW
 
 
26 $700,000 RFA - - - - - - - -
Bonus $3,000,000 - - - - - - - - -
PRO TOTALS $69,375,000 $42,350,000 $33,100,000 $23,000,000 $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
Christian Wolanin
 
 
 
D
 
24 $999,999 RFA - - - - - - - -
Calle Rosen
 
 
 
D
 
25 $950,000 RFA - - - - - - - -
Luke Kunin
C
 
RW
 
 
22 $925,000 $925,000 RFA - - - - - - -
Jack Roslovic
C
 
RW
 
 
22 $925,000 RFA - - - - - - - -
Adam Gaudette
C
 
 
 
 
23 $916,666 $916,666 $916,666 RFA - - - - - -
Ryan Donato
C
LW
 
 
 
23 $900,000 RFA - - - - - - - -
Kieffer Bellows
C
LW
 
 
 
21 $894,166 $894,166 $894,166 RFA - - - - - -
Dylan Sadowy
 
LW
RW
 
 
23 $880,833 RFA - - - - - - - -
Christian Fischer
C
 
RW
 
 
22 $852,500 RFA - - - - - - - -
Ondrej Kase
 
LW
RW
 
 
24 $850,000 RFA - - - - - - - -
Chad Johnson
 
 
 
 
G
33 $800,000 UFA - - - - - - - -
Kevin Boyle
 
 
 
 
G
27 $800,000 RFA - - - - - - - -
Scott Mayfield
 
 
 
D
 
27 $800,000 RFA - - - - - - - -
Andy Miele
C
 
 
 
 
31 $750,000 UFA - - - - - - - -
Chris Thorburn
 
 
RW
 
 
36 $750,000 UFA - - - - - - - -
Eric Tangradi
 
LW
 
 
 
30 $750,000 UFA - - - - - - - -
Dean Kukan
 
 
 
D
 
26 $650,000 RFA - - - - - - - -
Ethan Prow
 
 
 
D
 
27 $650,000 RFA - - - - - - - -
Lance Bouma
C
LW
 
 
 
29 $650,000 UFA - - - - - - - -
Mackenzie MacEachern
 
LW
 
 
 
25 $650,000 RFA - - - - - - - -
Ryan Bourque
C
LW
 
 
 
28 $650,000 RFA - - - - - - - -
Tanner Fritz
C
 
RW
 
 
28 $650,000 RFA - - - - - - - -
Paul LaDue
 
 
 
D
 
27 $625,000 RFA - - - - - - - -
Adam Helewka
 
LW
 
 
 
24 $600,000 RFA - - - - - - - -
Colton White
 
 
 
D
 
22 $600,000 RFA - - - - - - - -
Nick Seeler
 
 
 
D
 
26 $600,000 RFA - - - - - - - -
FARM TOTALS $20,069,164 $2,735,832 $1,810,832 $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 - 8 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 8515 34,232  4,279  50% $75  $2,567,400
Level 2: 4258 17,112  2,139  50% $50  $855,600
Level 3: 5322 21,288  2,661  50% $30  $638,640
Level 4: 2129 8,561  1,070  50% $20  $171,220
Level 5: 1064 4,256  532  50% $200  $851,200
Total Attendance: 85,449  10,681 50% - $7,575,249

Balance Sheet

Income
Home Games Left 33
Average Attendance - % 10,681 (50%)
Average Income per Game $946,906
Year to Date Revenue $ 7,575,249
Estimated Revenue $31,247,902
End Year Estimated Revenue $38,823,151
  Expense
Days Remaining 1
Pro Expenses Per Days $410,823
Pro Year To Date Expenses $410,823
Farm Expenses Per Days $12,312
Farm Year To Date Expenses $12,312
Pro Payroll $69,375,000
Estimated Season Expenses $69,798,135

Bank Account
Current Funds $95,342,949
Projected Revenue + $38,823,151
Projected Expenses - $69,798,135
Projected Bank Account $64,367,965
 
Salary Cap
Salary Cap $70,000,000
Total Payroll $69,375,000
Remaining Cap Space $625,000