• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  • Day 3Game 26
    Flames3
    Kings4
    Boxscore 0 Likes
  • Day 5Game 43
    Flames0
    Canucks0
    Preview 0 Likes
  • Day 7Game 74
    Flames0
    Canucks0
    Preview 0 Likes
  • Day 10Game 102
    Flames0
    Kings0
    Preview 0 Likes
  • Day 3Game 26
    Wranglers4
    Reign1
    Boxscore 0 Likes
  • Day 5Game 43
    Wranglers0
    Canucks0
    Preview 0 Likes
  • Day 6Game 62
    Condors0
    Wranglers0
    Preview 0 Likes
  • Day 7Game 74
    Wranglers0
    Canucks0
    Preview 0 Likes
  • Day 8Game 85
    Barracuda0
    Wranglers0
    Preview 0 Likes
  • Day 10Game 102
    Wranglers0
    Reign0
    Preview 0 Likes
  • Day 11Game 109
    Eagles
    Wranglers
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Mikko Rantanen
C
 
RW
 
 
28 $10,500,000 $10,500,000 $10,500,000 $10,500,000 $10,500,000 $10,500,000 $10,500,000 UFA - -
Oliver Ekman-Larsson
 
 
 
D
 
33 $8,250,000 $8,250,000 $8,250,000 $8,250,000 UFA - - - - -
Sean Monahan
C
LW
 
 
 
30 $6,750,000 UFA - - - - - - - -
Jason Robertson
 
LW
 
 
 
25 $6,500,000 $8,000,000 $8,000,000 RFA - - - - - -
Mark Stone
 
 
RW
 
 
32 $6,000,000 $6,000,000 $6,000,000 UFA - - - - - -
Mattias Ekholm
 
 
 
D
 
34 $5,750,000 * $5,750,000 * UFA - - - - - - -
Jacob Trouba
 
 
 
D
 
30 $5,500,000 $5,500,000 $5,500,000 UFA - - - - - -
Andrew Copp
C
LW
 
 
 
30 $3,500,000 $3,500,000 UFA - - - - - - -
Brandon Saad
 
LW
RW
 
 
32 $3,500,000 UFA - - - - - - - -
Alexandar Georgiev
 
 
 
 
G
28 $3,400,000 $3,400,000 UFA - - - - - - -
Anthony Cirelli
C
LW
 
 
 
27 $3,000,000 $3,000,000 UFA - - - - - - -
Ryan Lindgren
 
 
 
D
 
26 $2,000,000 RFA - - - - - - - -
Jake Bean
 
 
 
D
 
26 $1,750,000 $1,750,000 $1,750,000 UFA - - - - - -
Eeli Tolvanen
 
LW
RW
 
 
25 $1,450,000 RFA - - - - - - - -
Dan Vladar
 
 
 
 
G
27 $1,200,000 $1,200,000 UFA - - - - - - -
Morgan Barron
C
LW
 
 
 
26 $925,000 $925,000 $925,000 UFA - - - - - -
Dmitri Voronkov
C
LW
 
 
 
24 $925,000 $925,000 RFA - - - - - - -
Connor Zary
C
 
 
 
 
23 $863,333 $863,333 RFA - - - - - - -
Logan Stankoven
C
 
RW
 
 
21 $814,167 $814,167 $814,167 RFA - - - - - -
Sam Lafferty
C
LW
 
 
 
29 $800,000 UFA - - - - - - - -
Kevin Bahl
 
 
 
D
 
24 $787,500 RFA - - - - - - - -
Brayden Pachal
 
 
 
D
 
25 $775,000 $775,000 RFA - - - - - - -
Bonus $1,430,834 - - - - - - - - -
PRO TOTALS $76,370,834 $61,152,500 $41,739,167 $18,750,000 $10,500,000 $10,500,000 $10,500,000 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Jesper Wallstedt
 
 
 
 
G
22 $925,000 $925,000 RFA - - - - - - -
Brad Lambert
C
 
RW
 
 
21 $918,333 $886,667 $886,667 $886,667 RFA - - - - -
Emil Andrae
 
 
 
D
 
22 $903,333 $903,333 $903,333 RFA - - - - - -
Adam Beckman
C
LW
 
 
 
23 $894,167 RFA - - - - - - - -
Rasmus Kupari
C
 
RW
 
 
24 $874,125 RFA - - - - - - - -
Maxwell Crozier
 
 
 
D
 
24 $867,500 RFA - - - - - - - -
Ethan Del Mastro
C
 
 
 
 
21 $855,833 $855,833 $855,833 RFA - - - - - -
Daniil Chayka
 
 
 
D
 
22 $825,000 $825,000 $825,000 RFA - - - - - -
Adam Gaudette
C
 
 
 
 
28 $775,000 $775,000 UFA - - - - - - -
Connor Carrick
 
 
 
D
 
30 $775,000 $775,000 UFA - - - - - - -
Jacob MacDonald
 
 
 
D
 
31 $775,000 $775,000 UFA - - - - - - -
Martin Frk
 
 
RW
 
 
31 $775,000 $775,000 UFA - - - - - - -
Vinni Lettieri
C
 
RW
 
 
29 $775,000 $775,000 UFA - - - - - - -
Walker Duehr
 
 
RW
 
 
27 $775,000 $775,000 UFA - - - - - - -
Boris Katchouk
 
LW
 
 
 
26 $775,000 RFA - - - - - - - -
Brett Ritchie
 
 
RW
 
 
31 $775,000 UFA - - - - - - - -
Chris Driedger
 
 
 
 
G
30 $775,000 UFA - - - - - - - -
Dominic Toninato
C
LW
 
 
 
30 $775,000 UFA - - - - - - - -
Emil Bemstrom
 
 
RW
 
 
25 $775,000 RFA - - - - - - - -
Jacob Larsson
 
 
 
D
 
27 $775,000 UFA - - - - - - - -
Jaret Anderson-Dolan
C
LW
RW
 
 
25 $775,000 RFA - - - - - - - -
Kurtis MacDermid
 
 
 
D
 
30 $775,000 UFA - - - - - - - -
Libor Hajek
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
FARM TOTALS $18,688,291 $9,045,833 $3,470,833 $886,667 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 1 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7716 7,716  7,716  100% $125  $964,500
Level 2: 3858 3,858  3,858  100% $100  $385,800
Level 3: 4822 4,822  4,822  100% $75  $361,650
Level 4: 1929 1,929  1,929  100% $40  $77,160
Level 5: 964 964  964  100% $300  $289,200
Total Attendance: 19,289  19,289 100% - $3,096,682

Balance Sheet

Income
Home Games Left 40
Average Attendance - % 19,289 (100%)
Average Income per Game $3,096,682
Year to Date Revenue $ 3,096,682
Estimated Revenue $123,867,280
End Year Estimated Revenue $126,963,962
  Expense
Days Remaining 1
Pro Expenses Per Days $647,137
Pro Year To Date Expenses $647,137
Farm Expenses Per Days $15,442
Farm Year To Date Expenses $15,442
Pro Payroll $76,370,834
Estimated Season Expenses $77,033,413

Bank Account
Current Funds $318,396,409
Projected Revenue + $126,963,962
Projected Expenses - $77,033,413
Projected Bank Account $368,326,958
 
Salary Cap
Salary Cap $75,000,000
Total Payroll $76,370,834
Remaining Cap Space $-1,370,834