• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  • Day 104Game 975
    Red Wings4
    Islanders2
    Boxscore 0 Likes
  • Day 106Game 995
    Red Wings0
    Blues0
    Preview 0 Likes
  • Day 111Game 1037
    Red Wings0
    Predators0
    Preview 0 Likes
  • Day 104Game 975
    Griffins6
    Islanders2
    Boxscore 0 Likes
  • Day 106Game 995
    Griffins0
    Thunderbirds0
    Preview 0 Likes
  • Day 107Game 1005
    Wranglers0
    Griffins0
    Preview 0 Likes
  • Day 109Game 1022
    Admirals0
    Griffins0
    Preview 0 Likes
  • Day 110Game 1029
    Rocket0
    Griffins0
    Preview 0 Likes
  • Day 111Game 1037
    Griffins0
    Admirals0
    Preview 0 Likes
  • Day 112Game 1052
    Rocket
    Griffins
    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
Sean Couturier
C
 
 
 
 
31 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - - -
Evgeni Malkin
C
 
 
 
 
37 $7,800,000 $7,800,000 UFA - - - - - - -
Clayton Keller
 
LW
RW
 
 
25 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 UFA - -
Andrew Ladd
 
LW
 
 
 
38 $6,750,000 * UFA - - - - - - - -
Jonathan Huberdeau
 
LW
 
 
 
30 $6,000,000 UFA - - - - - - - -
Neal Pionk
 
 
 
D
 
28 $5,750,000 $5,750,000 $5,750,000 $5,750,000 $5,750,000 UFA - - - -
Mackenzie Weegar
 
 
 
D
 
30 $5,000,000 * $5,000,000 * $5,000,000 * $5,000,000 * UFA - - - - -
Mikhail Sergachev
 
 
 
D
 
25 $5,000,000 $5,000,000 RFA - - - - - - -
Alex Tuch
 
 
RW
 
 
27 $4,750,000 $4,750,000 $4,750,000 $4,750,000 UFA - - - - -
Tyler Johnson
C
 
RW
 
 
33 $3,250,000 $6,500,000 UFA - - - - - - -
Erik Gudbranson
 
 
 
D
 
32 $2,100,000 UFA - - - - - - - -
Carter Hart
 
 
 
 
G
25 $1,750,000 RFA - - - - - - - -
Karel Vejmelka
 
 
 
 
G
27 $1,000,000 $1,000,000 UFA - - - - - - -
Radko Gudas
 
 
 
D
 
33 $1,000,000 * $1,000,000 * UFA - - - - - - -
Evan Rodrigues
C
LW
RW
 
 
30 $1,000,000 UFA - - - - - - - -
Ondrej Kase
 
 
RW
 
 
28 $1,000,000 UFA - - - - - - - -
Jesperi Kotkaniemi
C
LW
 
 
 
23 $900,000 RFA - - - - - - - -
Morgan Frost
C
 
 
 
 
24 $874,125 RFA - - - - - - - -
Haydn Fleury
 
 
 
D
 
27 $775,000 RFA - - - - - - - -
Derick Brassard
C
LW
 
 
 
36 $750,000 UFA - - - - - - - -
Kevin Rooney
C
 
 
 
 
30 $750,000 UFA - - - - - - - -
Patrik Nemeth
 
 
 
D
 
32 $750,000 UFA - - - - - - - -
Bonus $1,112,500 - - - - - - - - -
PRO TOTALS $73,561,625 $52,300,000 $31,000,000 $31,000,000 $21,250,000 $7,500,000 $7,500,000 $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
Simon Nemec
 
 
 
D
 
20 $950,000 $918,333 $918,333 $918,333 RFA - - - - -
Kent Johnson
C
LW
 
 
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Kole Lind
 
 
RW
 
 
25 $917,831 RFA - - - - - - - -
Dylan Guenther
 
LW
RW
 
 
21 $894,167 $894,167 $894,167 RFA - - - - - -
Jesse Ylonen
 
 
RW
 
 
24 $880,833 RFA - - - - - - - -
Alex Beaucage
 
LW
RW
 
 
22 $878,333 $878,333 RFA - - - - - - -
Scott Perunovich
 
 
 
D
 
25 $874,125 RFA - - - - - - - -
Aleksandr Kisakov
C
LW
 
 
 
21 $859,167 $859,167 $859,167 RFA - - - - - -
Samuel Bolduc
 
 
 
D
 
23 $842,500 RFA - - - - - - - -
Aatu Raty
C
 
 
 
 
21 $836,667 $836,667 $836,667 RFA - - - - - -
Kaedan Korczak
 
 
 
D
 
23 $789,167 $789,167 RFA - - - - - - -
Nikita Okhotiuk
 
 
 
D
 
23 $789,167 $789,167 RFA - - - - - - -
William Lockwood
 
 
RW
 
 
25 $787,500 RFA - - - - - - - -
Drake Caggiula
C
LW
 
 
 
29 $750,000 $775,000 UFA - - - - - - -
Alex Stalock
 
 
 
 
G
36 $750,000 UFA - - - - - - - -
Andrew Poturalski
C
 
RW
 
 
30 $750,000 UFA - - - - - - - -
Dennis Gilbert
 
 
 
D
 
27 $750,000 UFA - - - - - - - -
Gabriel Bourque
 
LW
 
 
 
33 $750,000 UFA - - - - - - - -
Gavin Bayreuther
 
 
 
D
 
29 $750,000 UFA - - - - - - - -
Jarred Tinordi
 
 
 
D
 
32 $750,000 UFA - - - - - - - -
John Hayden
C
 
RW
 
 
29 $750,000 UFA - - - - - - - -
Jordy Bellerive
C
 
 
 
 
24 $750,000 RFA - - - - - - - -
Kurtis MacDermid
 
 
 
D
 
30 $750,000 UFA - - - - - - - -
Oscar Dansk
 
 
 
 
G
30 $750,000 UFA - - - - - - - -
FARM TOTALS $19,474,457 $7,665,001 $4,433,334 $918,333 $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
Andre Tourigny 49 $1,500,000 - - - - - - - - -
COACHING TOTALS $1,500,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 35 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 8000 149,674  4,276  53% $90  $13,470,660
Level 2: 4000 75,596  2,160  54% $53  $4,006,588
Level 3: 5000 93,872  2,682  54% $29  $2,722,288
Level 4: 2000 37,626  1,075  54% $19  $714,894
Level 5: 1000 19,003  543  54% $180  $3,420,540
Total Attendance: 375,771  10,736 54% - $36,259,108

Balance Sheet

Income
Home Games Left 6
Average Attendance - % 10,736 (54%)
Average Income per Game $1,035,975
Year to Date Revenue $ 36,259,108
Estimated Revenue $6,215,847
End Year Estimated Revenue $42,474,955
  Expense
Days Remaining 1
Pro Expenses Per Days $579,593
Pro Year To Date Expenses $579,593
Farm Expenses Per Days $15,705
Farm Year To Date Expenses $15,705
Pro Payroll $73,561,625
Estimated Season Expenses $74,156,923

Bank Account
Current Funds $225,663,341
Projected Revenue + $42,474,955
Projected Expenses - $74,156,923
Projected Bank Account $193,981,373
 
Salary Cap
Salary Cap $75,000,000
Total Payroll $73,561,625
Remaining Cap Space $1,438,375