• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  • Day 102Game 948
    Flames4
    Canadiens1
    Boxscore 0 Likes
  • Day 104Game 977
    Flames0
    Kings0
    Preview 0 Likes
  • Day 107Game 1005
    Flames0
    Red Wings0
    Preview 0 Likes
  • Day 102Game 948
    Wranglers3
    Rocket4
    Boxscore 0 Likes
  • Day 103Game 963
    Reign0
    Wranglers0
    Preview 0 Likes
  • Day 104Game 977
    Wranglers0
    Reign0
    Preview 0 Likes
  • Day 105Game 988
    Islanders0
    Wranglers0
    Preview 0 Likes
  • Day 106Game 998
    Pack0
    Wranglers0
    Preview 0 Likes
  • Day 107Game 1005
    Wranglers0
    Griffins0
    Preview 0 Likes
  • Day 110Game 1027
    Wolves
    Wranglers
    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
Oliver Ekman-Larsson
 
 
 
D
 
32 $8,250,000 $8,250,000 $8,250,000 $8,250,000 $8,250,000 UFA - - - -
Sean Monahan
C
LW
 
 
 
29 $6,750,000 $6,750,000 UFA - - - - - - -
Mikael Granlund
C
 
RW
 
 
32 $6,250,000 UFA - - - - - - - -
Jason Robertson
 
LW
 
 
 
24 $6,000,000 $6,500,000 $8,000,000 $8,000,000 RFA - - - - -
Mark Stone
 
 
RW
 
 
31 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - - - -
Mikko Rantanen
C
 
RW
 
 
27 $6,000,000 RFA - - - - - - - -
Mattias Ekholm
 
 
 
D
 
33 $5,750,000 * $5,750,000 * $5,750,000 * UFA - - - - - -
Jacob Trouba
 
 
 
D
 
30 $4,500,000 UFA - - - - - - - -
Andrew Copp
C
LW
 
 
 
29 $3,500,000 $3,500,000 $3,500,000 UFA - - - - - -
Alexandar Georgiev
 
 
 
 
G
28 $3,400,000 $3,400,000 $3,400,000 UFA - - - - - -
Anthony Cirelli
C
LW
 
 
 
26 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Ryan Lindgren
 
 
 
D
 
26 $2,000,000 $2,000,000 UFA - - - - - - -
Nikita Zadorov
 
 
 
D
 
28 $1,500,000 UFA - - - - - - - -
Eeli Tolvanen
 
LW
RW
 
 
24 $1,450,000 $1,450,000 RFA - - - - - - -
Mason Marchment
C
LW
 
 
 
28 $1,300,000 UFA - - - - - - - -
Scott Mayfield
 
 
 
D
 
31 $1,000,000 UFA - - - - - - - -
Brett Howden
C
 
 
 
 
26 $885,000 RFA - - - - - - - -
Emil Bemstrom
 
 
RW
 
 
24 $874,125 RFA - - - - - - - -
Ilya Lyubushkin
 
 
 
D
 
30 $850,000 UFA - - - - - - - -
Dan Vladar
 
 
 
 
G
26 $840,000 RFA - - - - - - - -
Sam Lafferty
C
LW
 
 
 
29 $800,000 $800,000 UFA - - - - - - -
Keegan Kolesar
 
 
RW
 
 
27 $750,000 UFA - - - - - - - -
Bonus $3,375,000 - - - - - - - - -
PRO TOTALS $75,024,125 $47,400,000 $37,900,000 $22,250,000 $8,250,000 $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
Jesper Wallstedt
 
 
 
 
G
21 $925,000 $925,000 $925,000 RFA - - - - - -
Adam Beckman
C
LW
 
 
 
22 $894,167 $894,167 RFA - - - - - - -
Connor Zary
C
 
 
 
 
22 $863,333 $863,333 $863,333 RFA - - - - - -
Rasmus Kupari
C
 
RW
 
 
24 $863,333 RFA - - - - - - - -
Daniil Chayka
 
 
 
D
 
21 $847,500 $825,000 $825,000 $825,000 RFA - - - - -
Grant Mismash
C
LW
 
 
 
25 $842,500 RFA - - - - - - - -
Walker Duehr
 
 
RW
 
 
26 $827,000 RFA - - - - - - - -
Zack Hayes
 
 
 
D
 
24 $805,000 RFA - - - - - - - -
Kevin Bahl
 
 
 
D
 
23 $795,000 RFA - - - - - - - -
Boris Katchouk
 
LW
 
 
 
25 $750,000 $775,000 RFA - - - - - - -
Adam Clendening
 
 
 
D
 
31 $750,000 UFA - - - - - - - -
Adam Gaudette
C
 
 
 
 
27 $750,000 UFA - - - - - - - -
Brett Ritchie
 
 
RW
 
 
30 $750,000 UFA - - - - - - - -
Brett Sutter
C
LW
 
 
 
36 $750,000 UFA - - - - - - - -
Chris Driedger
 
 
 
 
G
29 $750,000 UFA - - - - - - - -
Connor Carrick
 
 
 
D
 
30 $750,000 UFA - - - - - - - -
Dakota Joshua
C
LW
 
 
 
27 $750,000 UFA - - - - - - - -
Dominic Toninato
C
LW
 
 
 
30 $750,000 UFA - - - - - - - -
Jacob Larsson
 
 
 
D
 
26 $750,000 RFA - - - - - - - -
Jacob MacDonald
 
 
 
D
 
31 $750,000 UFA - - - - - - - -
Martin Frk
 
 
RW
 
 
30 $750,000 UFA - - - - - - - -
Sami Niku
 
 
 
D
 
27 $750,000 UFA - - - - - - - -
Vinni Lettieri
C
 
RW
 
 
29 $750,000 UFA - - - - - - - -
FARM TOTALS $18,162,833 $4,282,500 $2,613,333 $825,000 $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
Darryl Sutter 65 $3,900,000 - - - - - - - - -
COACHING TOTALS $3,900,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 34 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7716 262,344  7,716  100% $125  $32,793,000
Level 2: 3858 131,172  3,858  100% $100  $13,117,200
Level 3: 4822 163,948  4,822  100% $75  $12,296,100
Level 4: 1929 65,586  1,929  100% $40  $2,623,440
Level 5: 964 32,776  964  100% $300  $9,832,800
Total Attendance: 655,826  19,289 100% - $105,287,188

Balance Sheet

Income
Home Games Left 7
Average Attendance - % 19,289 (100%)
Average Income per Game $3,096,682
Year to Date Revenue $ 105,287,188
Estimated Revenue $21,676,774
End Year Estimated Revenue $126,963,962
  Expense
Days Remaining 1
Pro Expenses Per Days $579,193
Pro Year To Date Expenses $579,193
Farm Expenses Per Days $20,309
Farm Year To Date Expenses $20,309
Pro Payroll $75,024,125
Estimated Season Expenses $75,623,627

Bank Account
Current Funds $295,871,246
Projected Revenue + $126,963,962
Projected Expenses - $75,623,627
Projected Bank Account $347,211,581
 
Salary Cap
Salary Cap $75,000,000
Total Payroll $75,024,125
Remaining Cap Space $-24,125