• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  • Day 142Game 1076
    Sabres3
    Flyers4
    Boxscore 0 Likes
  • Day 147Game 1112
    Sabres0
    Flames0
    Preview 0 Likes
  • Day 142Game 1076
    Americans1
    Phantoms3
    Boxscore 0 Likes
  • Day 143Game 1088
    Phantoms0
    Americans0
    Preview 0 Likes
  • Day 145Game 1094
    Bears0
    Americans0
    Preview 0 Likes
  • Day 147Game 1112
    Americans0
    Heat0
    Preview 0 Likes
  • Day 148Game 1121
    Bears0
    Americans0
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
Alex Pietrangelo
 
 
 
D
 
31 $8,250,000 $8,250,000 $8,250,000 UFA - - - - - -
Marian Gaborik
 
LW
RW
 
 
39 $8,250,000 UFA - - - - - - - -
Tomas Plekanec
C
 
 
 
 
38 $6,150,000 * $6,150,000 * UFA - - - - - - -
Sam Gagner
C
LW
RW
 
 
31 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - -
Kevin Shattenkirk
 
 
 
D
 
32 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Ales Hemsky
 
 
RW
 
 
37 $4,750,000 UFA - - - - - - - -
Andrej Meszaros
 
 
 
D
 
35 $3,500,000 UFA - - - - - - - -
Drew Stafford
 
LW
RW
 
 
35 $2,750,000 $2,750,000 $2,750,000 UFA - - - - - -
Jake Allen
 
 
 
 
G
30 $2,500,000 $2,500,000 UFA - - - - - - -
Nick Bjugstad
C
 
RW
 
 
28 $2,000,000 RFA - - - - - - - -
Carter Hutton
 
 
 
 
G
35 $1,950,000 UFA - - - - - - - -
Nikita Zadorov
 
 
 
D
 
26 $1,750,000 $1,750,000 RFA - - - - - - -
Vladislav Namestnikov
C
LW
RW
 
 
28 $1,750,000 RFA - - - - - - - -
Vincent Hinostroza
C
 
RW
 
 
27 $1,500,000 $1,500,000 $1,500,000 $1,500,000 UFA - - - - -
Cody Eakin
C
 
 
 
 
29 $1,500,000 $1,500,000 UFA - - - - - - -
Jimmy Vesey
 
LW
RW
 
 
27 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Andrej Sustr
 
 
 
D
 
30 $1,000,000 UFA - - - - - - - -
Brian Boyle
C
LW
 
 
 
36 $1,000,000 UFA - - - - - - - -
Troy Stecher
 
 
 
D
 
27 $1,000,000 RFA - - - - - - - -
Oskar Lindblom
 
LW
 
 
 
24 $925,000 RFA - - - - - - - -
Artturi Lehkonen
 
LW
RW
 
 
25 $900,000 RFA - - - - - - - -
Adam Pelech
 
 
 
D
 
26 $800,000 RFA - - - - - - - -
Miles Wood
 
LW
 
 
 
25 $800,000 RFA - - - - - - - -
Bonus $1,750,325 - - - - - - - - -
PRO TOTALS $65,775,325 $35,400,000 $23,500,000 $6,500,000 $5,000,000 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
Jake Oettinger
 
 
 
 
G
22 $925,000 $925,000 $925,000 RFA - - - - - -
Ryan Poehling
C
LW
 
 
 
22 $925,000 $925,000 $925,000 RFA - - - - - -
Casey Mittelstadt
C
 
 
 
 
22 $925,000 $925,000 RFA - - - - - - -
Drake Caggiula
C
LW
RW
 
 
26 $900,000 RFA - - - - - - - -
Oliver Wahlstrom
 
 
RW
 
 
20 $894,167 $894,167 $894,167 RFA - - - - - -
Lias Andersson
C
LW
 
 
 
22 $894,166 $894,166 RFA - - - - - - -
Alexander Nylander
 
LW
RW
 
 
23 $894,166 RFA - - - - - - - -
Alexander Volkov
 
LW
RW
 
 
23 $864,167 RFA - - - - - - - -
Nicholas Merkley
C
 
RW
 
 
23 $863,333 RFA - - - - - - - -
Casey Fitzgerald
 
 
 
D
 
24 $858,750 $858,750 RFA - - - - - - -
Jordan Weal
C
LW
RW
 
 
29 $850,000 UFA - - - - - - - -
Dillon Dube
C
LW
 
 
 
22 $778,333 $778,333 RFA - - - - - - -
Jansen Harkins
C
 
 
 
 
23 $767,500 RFA - - - - - - - -
Adam Brooks
C
 
 
 
 
25 $759,167 RFA - - - - - - - -
Mikhail Berdin
 
 
 
 
G
23 $758,333 $758,333 RFA - - - - - - -
Austin Czarnik
C
 
RW
 
 
28 $750,000 RFA - - - - - - - -
Victor Mete
 
 
 
D
 
22 $748,333 RFA - - - - - - - -
Kyle Capobianco
 
 
 
D
 
23 $745,000 RFA - - - - - - - -
William Lagesson
 
 
 
D
 
25 $741,666 RFA - - - - - - - -
Parker Wotherspoon
 
 
 
D
 
23 $732,222 RFA - - - - - - - -
Samuel Montembeault
 
 
 
 
G
24 $725,833 RFA - - - - - - - -
Gustav Bouramman
 
 
 
D
 
24 $720,000 RFA - - - - - - - -
Anthony Richard
C
LW
 
 
 
24 $650,000 $700,000 RFA - - - - - - -
Andrey Pedan
 
 
 
D
 
27 $650,000 RFA - - - - - - - -
Eric Tangradi
 
LW
 
 
 
32 $650,000 UFA - - - - - - - -
Peter Cehlarik
 
LW
RW
 
 
25 $650,000 RFA - - - - - - - -
T.J. Brennan
 
 
 
D
 
32 $650,000 UFA - - - - - - - -
FARM TOTALS $21,270,136 $7,658,749 $2,744,167 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
Ralph Krueger 61 $1,000,000 - - - - - - - - -
COACHING TOTALS $1,000,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 39 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7628 168,436  4,319  57% $80  $13,474,880
Level 2: 3814 83,976  2,153  56% $53  $4,450,728
Level 3: 4768 105,251  2,699  57% $33  $3,473,283
Level 4: 1906 40,595  1,041  55% $23  $933,685
Level 5: 954 20,379  523  55% $175  $3,566,325
Total Attendance: 418,637  10,734 56% - $38,589,364

Balance Sheet

Income
Home Games Left 2
Average Attendance - % 10,734 (56%)
Average Income per Game $989,471
Year to Date Revenue $ 38,589,364
Estimated Revenue $1,978,942
End Year Estimated Revenue $40,568,306
  Expense
Days Remaining 1
Pro Expenses Per Days $421,591
Pro Year To Date Expenses $421,591
Farm Expenses Per Days $13,314
Farm Year To Date Expenses $13,314
Pro Payroll $65,775,325
Estimated Season Expenses $66,210,230

Bank Account
Current Funds $42,842,704
Projected Revenue + $40,568,306
Projected Expenses - $66,210,230
Projected Bank Account $17,200,780
 
Salary Cap
Salary Cap $70,000,000
Total Payroll $65,775,325
Remaining Cap Space $4,224,675