• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  • Day 69Game 517
    Rangers1
    Capitals3
    Boxscore 0 Likes
  • Day 73Game 549
    Rangers0
    Penguins0
    Preview 0 Likes
  • Day 76Game 576
    Rangers0
    Penguins0
    Preview 0 Likes
  • Day 69Game 517
    Pack3
    Bears2
    Boxscore 0 Likes
  • Day 71Game 534
    Eagles5
    Pack4
    Boxscore 0 Likes
  • Day 73Game 549
    Pack0
    Penguins0
    Preview 0 Likes
  • Day 74Game 560
    Crunch0
    Pack0
    Preview 0 Likes
  • Day 76Game 576
    Pack0
    Penguins0
    Preview 0 Likes
  • Day 77Game 585
    Reign
    Pack
    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
Claude Giroux
C
LW
RW
 
 
34 $8,000,000 * $8,000,000 * $8,000,000 * $8,000,000 * $8,000,000 * UFA - - - -
Victor Hedman
 
 
 
D
 
32 $7,150,000 $7,150,000 $7,150,000 UFA - - - - - -
Drew Doughty
 
 
 
D
 
33 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - - - - -
Patrice Bergeron
C
 
 
 
 
37 $6,500,000 * $6,500,000 * $6,500,000 * UFA - - - - - -
Sergei Bobrovsky
 
 
 
 
G
34 $5,000,000 UFA - - - - - - - -
Pavel Buchnevich
 
LW
RW
 
 
27 $4,750,000 $4,750,000 $4,750,000 $4,750,000 $4,750,000 UFA - - - -
Andrew Cogliano
 
LW
RW
 
 
35 $4,500,000 $4,500,000 UFA - - - - - - -
Charlie McAvoy
 
 
 
D
 
25 $4,000,000 $4,000,000 $4,000,000 RFA - - - - - -
Bryan Little
C
 
 
 
 
35 $4,000,000 $4,000,000 UFA - - - - - - -
Kyle Connor
 
LW
 
 
 
26 $4,000,000 $4,000,000 RFA - - - - - - -
Filip Hronek
 
 
 
D
 
25 $3,000,000 $3,000,000 $3,000,000 RFA - - - - - -
Nino Niederreiter
 
LW
RW
 
 
30 $3,000,000 $3,000,000 UFA - - - - - - -
Kyle Palmieri
 
LW
RW
 
 
31 $1,500,000 UFA - - - - - - - -
Henri Jokiharju
 
 
 
D
 
23 $1,100,000 $1,100,000 RFA - - - - - - -
Paul Byron
C
LW
 
 
 
33 $1,000,000 $1,000,000 UFA - - - - - - -
Ilya Samsonov
 
 
 
 
G
25 $950,000 RFA - - - - - - - -
Alex Chiasson
 
LW
RW
 
 
32 $900,000 UFA - - - - - - - -
Colton Sissons
C
LW
RW
 
 
29 $900,000 UFA - - - - - - - -
Adam Boqvist
 
 
 
D
 
22 $894,167 RFA - - - - - - - -
Cole Caufield
 
LW
RW
 
 
21 $880,833 $880,833 RFA - - - - - - -
Jon Merrill
 
 
 
D
 
30 $850,000 UFA - - - - - - - -
Ryan Donato
C
LW
 
 
 
26 $850,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $66,865,000 $58,880,833 $40,400,000 $19,750,000 $12,750,000 $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
Tyler Benson
 
LW
 
 
 
24 $874,125 RFA - - - - - - - -
Isaak Phillips
 
 
 
D
 
21 $859,167 $859,167 $859,167 RFA - - - - - -
Chad Krys
 
 
 
D
 
24 $853,333 RFA - - - - - - - -
Andrei Altybarmakyan
 
 
RW
 
 
24 $817,500 RFA - - - - - - - -
Trey Fix-Wolansky
 
 
RW
 
 
23 $809,166 RFA - - - - - - - -
Nicholas Caamano
 
LW
RW
 
 
24 $761,250 RFA - - - - - - - -
Alex Barre-Boulet
C
 
RW
 
 
25 $750,000 $775,000 RFA - - - - - - -
Byron Froese
C
 
RW
 
 
31 $750,000 $750,000 UFA - - - - - - -
Danick Martel
C
LW
 
 
 
28 $750,000 $750,000 UFA - - - - - - -
Kyle Rau
C
LW
 
 
 
30 $750,000 $750,000 UFA - - - - - - -
Aaron Ness
 
 
 
D
 
32 $750,000 UFA - - - - - - - -
Cal O'Reilly
C
 
 
 
 
36 $750,000 UFA - - - - - - - -
Dennis Yan
 
LW
 
 
 
25 $750,000 RFA - - - - - - - -
Joel Hanley
 
 
 
D
 
31 $750,000 UFA - - - - - - - -
Kevin Lankinen
 
 
 
 
G
27 $750,000 UFA - - - - - - - -
Kyle Burroughs
 
 
 
D
 
27 $750,000 UFA - - - - - - - -
Liam O'Brien
C
LW
 
 
 
28 $750,000 UFA - - - - - - - -
Luke Johnson
C
 
 
 
 
28 $750,000 UFA - - - - - - - -
Luke Witkowski
 
 
RW
D
 
32 $750,000 UFA - - - - - - - -
Paul LaDue
 
 
 
D
 
30 $750,000 UFA - - - - - - - -
Rhett Gardner
C
LW
 
 
 
26 $750,000 RFA - - - - - - - -
Scott Harrington
 
 
 
D
 
29 $750,000 UFA - - - - - - - -
Sean Malone
C
 
 
 
 
27 $750,000 UFA - - - - - - - -
Troy Grosenick
 
 
 
 
G
33 $750,000 UFA - - - - - - - -
FARM TOTALS $18,474,541 $3,884,167 $859,167 $0 $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
Gerard Gallant 59 $3,500,000 $3,500,000 $3,500,000 - - - - - - -
COACHING TOTALS $3,500,000 $3,500,000 $3,500,000 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 19 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7202 84,996  4,473  62% $90  $7,649,640
Level 2: 3601 39,558  2,082  58% $65  $2,571,270
Level 3: 4502 52,260  2,751  61% $35  $1,829,100
Level 4: 1801 19,930  1,049  58% $25  $498,250
Level 5: 900 10,493  552  61% $160  $1,678,880
Total Attendance: 207,237  10,907 61% - $21,198,438

Balance Sheet

Income
Home Games Left 22
Average Attendance - % 10,907 (61%)
Average Income per Game $1,115,707
Year to Date Revenue $ 21,198,438
Estimated Revenue $24,545,560
End Year Estimated Revenue $45,743,998
  Expense
Days Remaining 1
Pro Expenses Per Days $465,296
Pro Year To Date Expenses $465,296
Farm Expenses Per Days $8,564
Farm Year To Date Expenses $8,564
Pro Payroll $66,865,000
Estimated Season Expenses $67,338,860

Bank Account
Current Funds $-40,844
Projected Revenue + $45,743,998
Projected Expenses - $67,338,860
Projected Bank Account $-21,635,706
 
Salary Cap
Salary Cap $73,000,000
Total Payroll $66,865,000
Remaining Cap Space $6,135,000