• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  • Day 63Game 567
    Rangers1
    Islanders4
    Boxscore 0 Likes
  • Day 67Game 607
    Rangers0
    Senateurs0
    Preview 0 Likes
  • Day 70Game 635
    Rangers0
    Lightning0
    Preview 0 Likes
  • Day 63Game 567
    Pack1
    Islanders0
    Boxscore 0 Likes
  • Day 65Game 582
    Wild0
    Pack0
    Preview 0 Likes
  • Day 66Game 594
    Senators0
    Pack0
    Preview 0 Likes
  • Day 67Game 607
    Pack0
    Senators0
    Preview 0 Likes
  • Day 69Game 621
    Comets0
    Pack0
    Preview 0 Likes
  • Day 70Game 635
    Pack0
    Crunch0
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2033/33
Claude Giroux
C
 
RW
 
 
36 $8,000,000 * $8,000,000 * $8,000,000 * $8,000,000 * UFA - - - - -
Victor Hedman
 
 
 
D
 
33 $7,150,000 $7,150,000 UFA - - - - - - -
Drew Doughty
 
 
 
D
 
34 $7,000,000 $7,000,000 $7,000,000 UFA - - - - - -
Patrice Bergeron
C
 
 
 
 
38 $6,500,000 * $6,500,000 * UFA - - - - - - -
Pavel Buchnevich
 
LW
RW
 
 
28 $4,750,000 $4,750,000 $4,750,000 $4,750,000 UFA - - - - -
Evander Kane
 
LW
 
 
 
32 $4,000,000 * $4,000,000 * $4,000,000 * $4,000,000 * UFA - - - - -
Charlie McAvoy
 
 
 
D
 
26 $4,000,000 $4,000,000 RFA - - - - - - -
Joe Pavelski
C
 
RW
 
 
39 $4,000,000 UFA - - - - - - - -
Kyle Connor
 
LW
 
 
 
27 $4,000,000 RFA - - - - - - - -
Frederik Andersen
 
 
 
 
G
34 $3,500,000 * $3,500,000 * $3,500,000 * UFA - - - - - -
Filip Hronek
 
 
 
D
 
26 $3,000,000 $3,000,000 RFA - - - - - - -
Nino Niederreiter
 
LW
RW
 
 
31 $3,000,000 UFA - - - - - - - -
Adam Boqvist
 
 
 
D
 
23 $2,000,000 $2,000,000 RFA - - - - - - -
Marcus Foligno
 
LW
RW
 
 
32 $1,250,000 * $1,250,000 * UFA - - - - - - -
Colton Sissons
C
LW
RW
 
 
30 $1,100,000 UFA - - - - - - - -
Henri Jokiharju
 
 
 
D
 
24 $1,100,000 RFA - - - - - - - -
Ilya Samsonov
 
 
 
 
G
27 $1,000,000 UFA - - - - - - - -
Luke Kunin
C
LW
RW
 
 
26 $1,000,000 RFA - - - - - - - -
Paul Byron
C
LW
 
 
 
34 $1,000,000 UFA - - - - - - - -
Owen Power
 
 
 
D
 
21 $916,667 $916,667 $916,667 RFA - - - - - -
Matty Beniers
C
 
 
 
 
21 $897,500 $897,500 $897,500 RFA - - - - - -
Cole Caufield
 
LW
RW
 
 
23 $880,833 RFA - - - - - - - -
Alex Barre-Boulet
C
LW
RW
 
 
26 $775,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $70,807,500 $52,964,167 $29,064,167 $16,750,000 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2033/33
William Eklund
C
LW
 
 
 
21 $894,167 $863,333 $863,333 $863,333 RFA - - - - -
Isaak Phillips
 
 
 
D
 
22 $859,167 $859,167 RFA - - - - - - -
Andrei Altybarmakyan
 
 
RW
 
 
25 $787,500 RFA - - - - - - - -
Trey Fix-Wolansky
 
 
RW
 
 
24 $787,500 RFA - - - - - - - -
Turner Elson
C
LW
 
 
 
31 $762,500 $762,500 UFA - - - - - - -
Anton Blidh
 
LW
RW
 
 
28 $750,000 $775,000 UFA - - - - - - -
Joel Hanley
 
 
 
D
 
32 $750,000 $775,000 UFA - - - - - - -
Paul LaDue
 
 
 
D
 
31 $750,000 $775,000 UFA - - - - - - -
Byron Froese
C
 
RW
 
 
32 $750,000 UFA - - - - - - - -
Cal O'Reilly
C
 
 
 
 
37 $750,000 UFA - - - - - - - -
Danick Martel
C
LW
 
 
 
29 $750,000 UFA - - - - - - - -
Kyle Burroughs
 
 
 
D
 
28 $750,000 UFA - - - - - - - -
Kyle Rau
C
LW
 
 
 
31 $750,000 UFA - - - - - - - -
Liam O'Brien
C
LW
 
 
 
29 $750,000 UFA - - - - - - - -
Luke Johnson
C
 
 
 
 
29 $750,000 UFA - - - - - - - -
Mark Alt
 
 
 
D
 
32 $750,000 UFA - - - - - - - -
Matt Donovan
 
 
 
D
 
33 $750,000 UFA - - - - - - - -
Rhett Gardner
C
LW
 
 
 
27 $750,000 UFA - - - - - - - -
Scott Harrington
 
 
 
D
 
30 $750,000 UFA - - - - - - - -
Scott Wedgewood
 
 
 
 
G
31 $750,000 UFA - - - - - - - -
Sean Malone
C
 
 
 
 
28 $750,000 UFA - - - - - - - -
Troy Grosenick
 
 
 
 
G
34 $750,000 UFA - - - - - - - -
FARM TOTALS $16,840,834 $4,810,000 $863,333 $863,333 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2033/33
Gerard Gallant 60 $3,500,000 $3,500,000 - - - - - - - -
COACHING TOTALS $3,500,000 $3,500,000 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 21 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7202 92,782  4,418  61% $90  $8,350,380
Level 2: 3601 44,444  2,116  59% $65  $2,888,860
Level 3: 4502 58,900  2,805  62% $35  $2,061,500
Level 4: 1801 23,492  1,119  62% $25  $587,300
Level 5: 900 11,903  567  63% $160  $1,904,480
Total Attendance: 231,521  11,025 61% - $23,530,854

Balance Sheet

Income
Home Games Left 20
Average Attendance - % 11,025 (61%)
Average Income per Game $1,120,517
Year to Date Revenue $ 23,530,854
Estimated Revenue $22,410,337
End Year Estimated Revenue $45,941,191
  Expense
Days Remaining 1
Pro Expenses Per Days $566,560
Pro Year To Date Expenses $566,560
Farm Expenses Per Days $13,581
Farm Year To Date Expenses $13,581
Pro Payroll $70,807,500
Estimated Season Expenses $71,387,641

Bank Account
Current Funds $239,075,409
Projected Revenue + $45,941,191
Projected Expenses - $71,387,641
Projected Bank Account $213,628,959
 
Salary Cap
Salary Cap $75,000,000
Total Payroll $70,807,500
Remaining Cap Space $4,192,500