• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  • Day 26Game 183
    Jets2
    Sharks4
    Boxscore 0 Likes
  • Day 30Game 215
    Jets0
    Blues0
    Preview 0 Likes
  • Day 34Game 245
    Jets
    Blackhawks
    Preview 0 Likes
  • Day 26Game 183
    Moose0
    Barracuda5
    Boxscore 0 Likes
  • Day 28Game 202
    Senators0
    Moose0
    Preview 0 Likes
  • Day 30Game 215
    Moose0
    Thunderbirds0
    Preview 0 Likes
  • Day 32Game 230
    Marlies0
    Moose0
    Preview 0 Likes
  • Day 34Game 245
    Moose
    IceHogs
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2032/32
Brent Burns
 
 
 
D
 
37 $7,000,000 $7,000,000 UFA - - - - - - -
John Carlson
 
 
 
D
 
32 $6,750,000 * $6,750,000 * UFA - - - - - - -
Cam Ward
 
 
 
 
G
38 $6,250,000 UFA - - - - - - - -
Taylor Hall
 
LW
 
 
 
31 $6,000,000 UFA - - - - - - - -
David Perron
 
LW
RW
 
 
34 $5,500,000 $5,500,000 UFA - - - - - - -
Matt Duchene
C
LW
RW
 
 
31 $5,500,000 $5,500,000 UFA - - - - - - -
Jakub Voracek
 
LW
RW
 
 
33 $5,250,000 $5,250,000 UFA - - - - - - -
Vincent Trocheck
C
 
 
 
 
29 $5,000,000 UFA - - - - - - - -
Brady Tkachuk
 
LW
 
 
 
23 $4,000,000 $4,000,000 $4,000,000 RFA - - - - - -
Alex Killorn
 
LW
 
 
 
33 $2,750,000 UFA - - - - - - - -
Brandon Carlo
 
 
 
D
 
26 $2,700,000 $2,700,000 RFA - - - - - - -
Connor Brown
 
 
RW
 
 
28 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
Philipp Grubauer
 
 
 
 
G
31 $2,400,000 $2,400,000 UFA - - - - - - -
Samuel Girard
 
 
 
D
 
24 $2,200,000 RFA - - - - - - - -
Nate Schmidt
 
 
 
D
 
31 $1,750,000 $1,750,000 UFA - - - - - - -
Joonas Donskoi
 
LW
RW
 
 
30 $1,300,000 $1,300,000 UFA - - - - - - -
Pierre-Edouard Bellemare
C
LW
 
 
 
37 $1,250,000 UFA - - - - - - - -
Oskar Lindblom
 
LW
RW
 
 
26 $1,200,000 $1,200,000 RFA - - - - - - -
Jack Hughes
C
 
 
 
 
21 $925,000 RFA - - - - - - - -
Nick Foligno
 
LW
RW
 
 
35 $900,000 UFA - - - - - - - -
Radim Simek
 
 
 
D
 
30 $900,000 UFA - - - - - - - -
Andy Greene
 
 
 
D
 
40 $750,000 * UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $70,275,000 $45,850,000 $6,500,000 $0 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2032/32
Spencer Knight
 
 
 
 
G
21 $925,000 $925,000 $925,000 RFA - - - - - -
Emilio Pettersen
C
LW
 
 
 
22 $909,333 $909,333 RFA - - - - - - -
Marco Rossi
C
 
 
 
 
21 $894,167 $863,333 $863,333 $863,333 RFA - - - - -
Philip Broberg
 
 
 
D
 
21 $863,333 $863,333 $863,333 RFA - - - - - -
Hunter Jones
 
 
 
 
G
22 $825,833 $825,833 RFA - - - - - - -
Rafael Harvey-Pinard
C
LW
 
 
 
23 $825,000 RFA - - - - - - - -
Michal Teply
 
LW
RW
 
 
21 $820,000 $820,000 $820,000 RFA - - - - - -
Jonah Gadjovich
 
LW
 
 
 
24 $814,166 RFA - - - - - - - -
Adam Mascherin
 
LW
 
 
 
24 $787,500 RFA - - - - - - - -
Chris Wagner
C
 
RW
 
 
31 $750,000 $750,000 UFA - - - - - - -
Givani Smith
 
LW
RW
 
 
24 $750,000 $750,000 RFA - - - - - - -
Grant Hutton
 
 
 
D
 
27 $750,000 $750,000 UFA - - - - - - -
Kevin Connauton
 
 
 
D
 
32 $750,000 $750,000 UFA - - - - - - -
Antoine Roussel
C
LW
 
 
 
33 $750,000 UFA - - - - - - - -
Austin Strand
 
 
 
D
 
25 $750,000 RFA - - - - - - - -
Brandon Gignac
C
LW
 
 
 
25 $750,000 RFA - - - - - - - -
Dan Renouf
 
 
 
D
 
28 $750,000 UFA - - - - - - - -
Frederick Gaudreau
C
 
RW
 
 
29 $750,000 UFA - - - - - - - -
Justin Kirkland
C
LW
 
 
 
26 $750,000 RFA - - - - - - - -
Patrik Nemeth
 
 
 
D
 
30 $750,000 UFA - - - - - - - -
Richard Panik
 
LW
RW
 
 
31 $750,000 UFA - - - - - - - -
Riley Barber
 
 
RW
 
 
28 $750,000 UFA - - - - - - - -
Trevor Carrick
 
 
 
D
 
28 $750,000 UFA - - - - - - - -
Tyler Wotherspoon
 
 
 
D
 
29 $750,000 UFA - - - - - - - -
FARM TOTALS $18,914,332 $8,206,832 $3,471,666 $863,333 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2032/32
Martin St. Louis 47 $3,000,000 $3,000,000 $3,000,000 - - - - - - -
COACHING TOTALS $3,000,000 $3,000,000 $3,000,000 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 7 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6118 42,826  6,118  100% $180  $7,708,680
Level 2: 3059 21,413  3,059  100% $110  $2,355,430
Level 3: 3824 26,768  3,824  100% $70  $1,873,760
Level 4: 1528 10,696  1,528  100% $50  $534,800
Level 5: 765 5,355  765  100% $250  $1,338,750
Total Attendance: 107,058  15,294 100% - $20,579,013

Balance Sheet

Income
Home Games Left 34
Average Attendance - % 15,294 (100%)
Average Income per Game $2,939,859
Year to Date Revenue $ 20,579,013
Estimated Revenue $99,955,206
End Year Estimated Revenue $120,534,219
  Expense
Days Remaining 1
Pro Expenses Per Days $478,783
Pro Year To Date Expenses $478,783
Farm Expenses Per Days $8,768
Farm Year To Date Expenses $8,768
Pro Payroll $70,275,000
Estimated Season Expenses $70,762,551

Bank Account
Current Funds $110,105,486
Projected Revenue + $120,534,219
Projected Expenses - $70,762,551
Projected Bank Account $159,877,154
 
Salary Cap
Salary Cap $73,000,000
Total Payroll $70,275,000
Remaining Cap Space $2,725,000