• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  • Day 22Game 157
    Sharks2
    Stars5
    Boxscore 0 Likes
  • Day 28Game 196
    Sharks0
    Rangers0
    Preview 0 Likes
  • Day 29Game 212
    Sharks0
    Kings0
    Preview 0 Likes
  • Day 22Game 157
    Barracuda3
    Stars2
    Boxscore 0 Likes
  • Day 24Game 169
    Canucks5
    Barracuda3
    Boxscore 0 Likes
  • Day 26Game 183
    Moose0
    Barracuda5
    Boxscore 0 Likes
  • Day 28Game 196
    Barracuda0
    Pack0
    Preview 0 Likes
  • Day 29Game 212
    Barracuda0
    Reign0
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2032/32
Steven Stamkos
C
LW
RW
 
 
32 $10,000,000 * $10,000,000 * UFA - - - - - - -
Jonathan Bernier
 
 
 
 
G
34 $6,500,000 $6,500,000 UFA - - - - - - -
Tyler Myers
 
 
 
D
 
32 $6,000,000 $6,000,000 $6,000,000 UFA - - - - - -
Mike Hoffman
 
LW
RW
 
 
33 $5,750,000 $5,750,000 $5,750,000 UFA - - - - - -
Nazem Kadri
C
 
 
 
 
32 $5,000,000 $5,000,000 UFA - - - - - - -
Chris Summers
 
 
 
D
 
34 $4,750,000 UFA - - - - - - - -
Jordan Binnington
 
 
 
 
G
29 $3,500,000 $3,500,000 $3,500,000 UFA - - - - - -
Vince Dunn
 
 
 
D
 
26 $3,000,000 $3,000,000 RFA - - - - - - -
Jack Roslovic
C
 
RW
 
 
25 $2,500,000 $2,500,000 RFA - - - - - - -
Tomas Tatar
 
LW
RW
 
 
32 $2,500,000 $2,500,000 UFA - - - - - - -
Calle Jarnkrok
C
LW
RW
 
 
31 $2,000,000 UFA - - - - - - - -
Luke Glendening
C
 
RW
 
 
33 $1,500,000 UFA - - - - - - - -
Justin Holl
 
 
 
D
 
30 $1,300,000 $1,300,000 UFA - - - - - - -
Andreas Johnsson
 
LW
RW
 
 
28 $1,000,000 $1,000,000 UFA - - - - - - -
Scott Mayfield
 
 
 
D
 
30 $1,000,000 UFA - - - - - - - -
Alexandre Texier
C
LW
 
 
 
23 $925,000 RFA - - - - - - - -
Sonny Milano
 
LW
 
 
 
26 $850,000 $850,000 UFA - - - - - - -
Jasper Weatherby
C
LW
 
 
 
24 $842,500 $842,500 RFA - - - - - - -
Eric Robinson
 
LW
 
 
 
27 $825,000 $825,000 UFA - - - - - - -
Dylan Gambrell
C
 
RW
 
 
26 $800,000 RFA - - - - - - - -
Haydn Fleury
 
 
 
D
 
26 $750,000 $775,000 RFA - - - - - - -
Jacob Middleton
 
 
 
D
 
26 $750,000 RFA - - - - - - - -
Bonus $4,995,833 - - - - - - - - -
PRO TOTALS $67,038,333 $50,342,500 $15,250,000 $0 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2032/32
Alex Galchenyuk
C
LW
 
 
 
28 $2,000,000 UFA - - - - - - - -
Daniil Tarasov
 
 
 
 
G
25 $925,000 RFA - - - - - - - -
JJ Peterka
C
LW
RW
 
 
20 $886,667 $855,833 $855,833 $855,833 RFA - - - - -
German Rubtsov
C
 
 
 
 
24 $874,125 RFA - - - - - - - -
Michael Vukojevic
 
 
 
D
 
21 $850,833 $850,833 $850,833 RFA - - - - - -
David Gustafsson
C
 
 
 
 
22 $817,500 RFA - - - - - - - -
Riley Damiani
C
 
 
 
 
22 $803,333 $803,333 RFA - - - - - - -
Zayde Wisdom
C
 
RW
 
 
20 $797,500 $797,500 $797,500 RFA - - - - - -
Joel Hofer
 
 
 
 
G
22 $795,000 $795,000 RFA - - - - - - -
Nate Schnarr
C
 
 
 
 
23 $786,667 RFA - - - - - - - -
Parker Kelly
C
 
RW
 
 
23 $762,500 RFA - - - - - - - -
Taylor Raddysh
 
 
RW
 
 
24 $750,000 $750,000 $775,000 RFA - - - - - -
Adam Erne
 
LW
RW
 
 
27 $750,000 $750,000 UFA - - - - - - -
Andy Welinski
 
 
 
D
 
29 $750,000 $750,000 UFA - - - - - - -
Dillon Heatherington
 
 
 
D
 
27 $750,000 $750,000 UFA - - - - - - -
Jeffrey Truchon-Viel
 
LW
 
 
 
25 $750,000 $750,000 RFA - - - - - - -
Andreas Englund
 
 
 
D
 
26 $750,000 RFA - - - - - - - -
Arnaud Durandeau
 
LW
 
 
 
23 $750,000 RFA - - - - - - - -
Brad Hunt
 
 
 
D
 
34 $750,000 UFA - - - - - - - -
Callum Booth
 
 
 
 
G
25 $750,000 RFA - - - - - - - -
Jake Walman
 
 
 
D
 
26 $750,000 RFA - - - - - - - -
Joseph Gambardella
C
LW
 
 
 
29 $750,000 UFA - - - - - - - -
Kevin Roy
 
LW
RW
 
 
29 $750,000 UFA - - - - - - - -
Louie Belpedio
 
 
 
D
 
26 $750,000 RFA - - - - - - - -
Ryan Lomberg
 
LW
 
 
 
28 $750,000 UFA - - - - - - - -
Thomas Hickey
 
 
 
D
 
33 $750,000 UFA - - - - - - - -
Alex Belzile
C
 
RW
 
 
31 $700,000 UFA - - - - - - - -
FARM TOTALS $22,249,125 $7,852,499 $3,279,166 $855,833 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2032/32
David Quinn 56 $2,500,000 $2,500,000 $2,500,000 - - - - - - -
COACHING TOTALS $2,500,000 $2,500,000 $2,500,000 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 6 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7025 24,661  4,110  59% $100  $2,466,100
Level 2: 3512 12,705  2,118  60% $60  $762,300
Level 3: 4391 16,020  2,670  61% $35  $560,700
Level 4: 1756 6,278  1,046  60% $25  $156,950
Level 5: 878 3,041  507  58% $200  $608,200
Total Attendance: 62,705  10,451 60% - $6,785,832

Balance Sheet

Income
Home Games Left 35
Average Attendance - % 10,451 (60%)
Average Income per Game $1,130,972
Year to Date Revenue $ 6,785,832
Estimated Revenue $39,584,020
End Year Estimated Revenue $46,369,852
  Expense
Days Remaining 1
Pro Expenses Per Days $421,332
Pro Year To Date Expenses $421,332
Farm Expenses Per Days $9,387
Farm Year To Date Expenses $9,387
Pro Payroll $67,038,333
Estimated Season Expenses $67,469,052

Bank Account
Current Funds $19,612,399
Projected Revenue + $46,369,852
Projected Expenses - $67,469,052
Projected Bank Account $-1,486,801
 
Salary Cap
Salary Cap $73,000,000
Total Payroll $67,038,333
Remaining Cap Space $5,961,667