• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  • Day 62Game 563
    Kings3
    Avalanche2
    Boxscore 0 Likes
  • Day 66Game 598
    Kings0
    Maple Leafs0
    Preview 0 Likes
  • Day 69Game 628
    Kings0
    Panthers0
    Preview 0 Likes
  • Day 62Game 563
    Reign2
    Eagles3
    Boxscore 0 Likes
  • Day 63Game 569
    Gulls4
    Reign3
    Boxscore 0 Likes
  • Day 65Game 586
    IceHogs0
    Reign0
    Preview 0 Likes
  • Day 66Game 598
    Reign0
    Marlies0
    Preview 0 Likes
  • Day 68Game 614
    Griffins0
    Reign0
    Preview 0 Likes
  • Day 69Game 628
    Reign0
    Checkers0
    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
Jonathan Toews
C
 
 
 
 
35 $10,000,000 * $10,000,000 * $10,000,000 * UFA - - - - - -
Erik Karlsson
 
 
 
D
 
33 $8,000,000 * $8,000,000 * $8,000,000 * $8,000,000 * UFA - - - - -
Alex DeBrincat
 
LW
RW
 
 
26 $7,875,000 $7,875,000 $7,875,000 $7,875,000 $7,875,000 UFA - - - -
William Karlsson
C
 
 
 
 
31 $5,550,000 $5,550,000 UFA - - - - - - -
Carter Verhaeghe
C
LW
 
 
 
28 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA - - - - -
Shayne Gostisbehere
 
 
 
D
 
30 $4,500,000 * $4,500,000 * $4,500,000 * $4,500,000 * UFA - - - - -
Damon Severson
 
 
 
D
 
29 $4,000,000 $4,000,000 $4,000,000 $4,000,000 UFA - - - - -
Matt Murray
 
 
 
 
G
29 $3,500,000 $3,500,000 $3,500,000 UFA - - - - - -
Connor Murphy
 
 
 
D
 
30 $3,400,000 * $3,400,000 * $3,400,000 * $3,400,000 * UFA - - - - -
Jonathan Drouin
C
LW
 
 
 
28 $3,000,000 $3,000,000 UFA - - - - - - -
Jake Allen
 
 
 
 
G
33 $2,875,000 UFA - - - - - - - -
Travis Hamonic
 
 
 
D
 
33 $2,800,000 $2,800,000 UFA - - - - - - -
Ivan Barbashev
C
LW
 
 
 
28 $2,000,000 $2,000,000 UFA - - - - - - -
Nico Sturm
C
LW
 
 
 
28 $1,550,000 UFA - - - - - - - -
Frank Vatrano
C
LW
RW
 
 
29 $1,250,000 UFA - - - - - - - -
Noel Acciari
C
 
RW
 
 
32 $1,200,000 UFA - - - - - - - -
Sean Walker
 
 
 
D
 
29 $1,200,000 UFA - - - - - - - -
Wyatt Johnston
C
 
 
 
 
20 $894,167 $894,167 $894,167 RFA - - - - - -
Jesper Boqvist
C
LW
 
 
 
25 $874,125 RFA - - - - - - - -
Christian Fischer
C
 
RW
 
 
26 $800,000 RFA - - - - - - - -
Niko Mikkola
 
 
 
D
 
27 $787,500 UFA - - - - - - - -
Kyle Clifford
 
LW
 
 
 
33 $750,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $71,305,792 $60,019,167 $46,669,167 $32,275,000 $7,875,000 $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
Ivan Morozov
C
 
 
 
 
23 $925,000 $925,000 RFA - - - - - - -
Spencer Stastney
 
 
 
D
 
24 $925,000 $925,000 RFA - - - - - - -
Liam Foudy
C
LW
RW
 
 
24 $894,167 RFA - - - - - - - -
Dmitri Samorukov
 
 
 
D
 
24 $874,125 RFA - - - - - - - -
Cole Schwindt
C
 
RW
 
 
22 $855,833 $855,833 RFA - - - - - - -
Simon Johansson
 
 
 
D
 
24 $855,000 $855,000 RFA - - - - - - -
Marc Del Gaizo
 
 
 
D
 
24 $853,833 $853,833 RFA - - - - - - -
Isaiah Saville
 
 
 
 
G
23 $849,667 $849,667 RFA - - - - - - -
Pyotr Kochetkov
 
 
 
 
G
24 $842,500 RFA - - - - - - - -
Scott Reedy
C
 
 
 
 
24 $842,500 RFA - - - - - - - -
Lukas Dostal
 
 
 
 
G
23 $822,500 RFA - - - - - - - -
Aliaksei Protas
C
LW
RW
 
 
23 $789,167 $789,167 RFA - - - - - - -
Vladislav Kolyachonok
 
 
 
D
 
22 $789,167 $789,167 RFA - - - - - - -
Leon Gawanke
 
 
 
D
 
24 $787,500 RFA - - - - - - - -
Jonathan Gruden
 
LW
 
 
 
23 $783,333 RFA - - - - - - - -
Jared McIsaac
 
 
 
D
 
23 $764,167 RFA - - - - - - - -
Matej Pekar
C
LW
 
 
 
24 $764,167 RFA - - - - - - - -
Lucas Condotta
C
 
 
 
 
26 $762,500 $762,500 UFA - - - - - - -
Tanner Laczynski
C
 
 
 
 
26 $762,500 $762,500 UFA - - - - - - -
Paul Cotter
C
LW
 
 
 
24 $760,000 RFA - - - - - - - -
Kieffer Bellows
 
LW
 
 
 
25 $750,000 RFA - - - - - - - -
Nathan Walker
 
LW
 
 
 
30 $750,000 UFA - - - - - - - -
T.J. Tynan
C
 
 
 
 
31 $750,000 UFA - - - - - - - -
Travis Dermott
 
 
 
D
 
27 $750,000 UFA - - - - - - - -
FARM TOTALS $19,502,626 $8,367,667 $0 $0 $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
Todd McLellan 55 $5,000,000 $5,000,000 - - - - - - - -
COACHING TOTALS $5,000,000 $5,000,000 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 21 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7292 76,566  3,646  50% $500  $38,283,000
Level 2: 3646 38,283  1,823  50% $320  $12,250,560
Level 3: 4558 47,859  2,279  50% $200  $9,571,800
Level 4: 1822 19,131  911  50% $120  $2,295,720
Level 5: 912 9,576  456  50% $999  $9,566,424
Total Attendance: 191,415  9,115 50% - $107,231,586

Balance Sheet

Income
Home Games Left 20
Average Attendance - % 9,115 (50%)
Average Income per Game $5,106,266
Year to Date Revenue $ 107,231,586
Estimated Revenue $102,125,320
End Year Estimated Revenue $209,356,906
  Expense
Days Remaining 1
Pro Expenses Per Days $570,446
Pro Year To Date Expenses $570,446
Farm Expenses Per Days $15,728
Farm Year To Date Expenses $15,728
Pro Payroll $71,305,792
Estimated Season Expenses $71,891,966

Bank Account
Current Funds $318,676,002
Projected Revenue + $209,356,906
Projected Expenses - $71,891,966
Projected Bank Account $456,140,942
 
Salary Cap
Salary Cap $75,000,000
Total Payroll $71,305,792
Remaining Cap Space $3,694,208