• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  • Day 49Game 357
    Penguins2
    Blackhawks6
    Boxscore 0 Likes
  • Day 53Game 387
    Penguins0
    Maple Leafs0
    Preview 0 Likes
  • Day 56Game 413
    Penguins0
    Oilers0
    Preview 0 Likes
  • Day 49Game 357
    Penguins5
    Icehogs3
    Boxscore 0 Likes
  • Day 51Game 372
    Rampage3
    Penguins4
    Boxscore 0 Likes
  • Day 53Game 387
    Penguins0
    Marlies0
    Preview 0 Likes
  • Day 54Game 401
    Barracuda0
    Penguins0
    Preview 0 Likes
  • Day 56Game 413
    Penguins0
    Condors0
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
Marc-Andre Fleury
 
 
 
 
G
36 $6,800,000 $6,800,000 $6,800,000 UFA - - - - - -
Michael Cammalleri
C
LW
RW
 
 
38 $6,000,000 UFA - - - - - - - -
Alexander Edler
 
 
 
D
 
34 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Johnny Boychuk
 
 
 
D
 
36 $4,500,000 UFA - - - - - - - -
Josh Anderson
 
 
RW
 
 
26 $4,000,000 $4,000,000 $4,000,000 $4,000,000 $4,000,000 UFA - - - -
Artem Anisimov
C
 
 
 
 
32 $3,750,000 $3,750,000 UFA - - - - - - -
Thomas Hickey
 
 
 
D
 
31 $3,750,000 UFA - - - - - - - -
Evander Kane
 
LW
 
 
 
29 $3,500,000 $3,500,000 $3,500,000 UFA - - - - - -
Derick Brassard
C
 
 
 
 
33 $3,500,000 UFA - - - - - - - -
Travis Hamonic
 
 
 
D
 
30 $2,800,000 $2,800,000 UFA - - - - - - -
Brock Nelson
C
 
 
 
 
29 $2,200,000 $2,200,000 UFA - - - - - - -
John Moore
 
 
 
D
 
30 $2,200,000 $2,200,000 UFA - - - - - - -
Ben Hutton
 
 
 
D
 
27 $2,000,000 $2,000,000 RFA - - - - - - -
Peter Holland
C
 
 
 
 
29 $2,000,000 UFA - - - - - - - -
Devin Shore
C
LW
 
 
 
26 $1,300,000 RFA - - - - - - - -
Jake Virtanen
 
 
RW
 
 
24 $1,100,000 RFA - - - - - - - -
Markus Granlund
C
LW
RW
 
 
27 $1,000,000 RFA - - - - - - - -
Adam Gaudette
C
 
 
 
 
24 $916,666 $916,666 RFA - - - - - - -
Nick Cousins
C
LW
RW
 
 
27 $900,000 $900,000 $900,000 RFA - - - - - -
Linus Ullmark
 
 
 
 
G
27 $850,000 RFA - - - - - - - -
Matt Grzelcyk
 
 
 
D
 
26 $800,000 RFA - - - - - - - -
Warren Foegele
 
LW
 
 
 
24 $746,667 RFA - - - - - - - -
Dominik Simon
C
LW
RW
 
 
26 $700,000 RFA - - - - - - - -
Bonus $3,077,500 - - - - - - - - -
PRO TOTALS $63,390,833 $34,066,666 $20,200,000 $4,000,000 $4,000,000 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
Aaron Ness
 
 
 
D
 
30 $1,500,000 UFA - - - - - - - -
Xavier Ouellet
 
 
 
D
 
27 $1,000,000 $1,000,000 RFA - - - - - - -
Dante Fabbro
 
 
 
D
 
22 $925,000 $925,000 $925,000 RFA - - - - - -
Tage Thompson
 
LW
RW
 
 
23 $925,000 RFA - - - - - - - -
Jeremy Bracco
 
 
RW
 
 
23 $842,500 RFA - - - - - - - -
Stelio Mattheos
C
 
RW
 
 
21 $809,166 $809,166 $809,166 RFA - - - - - -
Nick Henry
 
 
RW
 
 
21 $798,333 $798,333 $798,333 RFA - - - - - -
Stuart Skinner
 
 
 
 
G
22 $784,166 $784,166 RFA - - - - - - -
Alexander Chmelevski
C
 
RW
 
 
21 $778,333 $778,333 $778,333 RFA - - - - - -
Kale Clague
 
 
 
D
 
22 $761,666 $761,666 RFA - - - - - - -
Sean Day
 
 
 
D
 
22 $761,666 $761,666 RFA - - - - - - -
Adam Clendening
 
 
 
D
 
28 $750,000 RFA - - - - - - - -
Mathieu Joseph
 
LW
RW
 
 
23 $728,333 RFA - - - - - - - -
Kerby Rychel
 
LW
 
 
 
26 $700,000 $700,000 RFA - - - - - - -
Laurent Dauphin
C
LW
 
 
 
25 $700,000 $700,000 RFA - - - - - - -
Nick DeSimone
 
 
 
D
 
26 $700,000 $700,000 RFA - - - - - - -
Phillip Di Giuseppe
 
LW
RW
 
 
27 $700,000 RFA - - - - - - - -
Anthony Angello
C
 
RW
 
 
24 $650,000 $700,000 RFA - - - - - - -
Dysin Mayo
 
 
 
D
 
24 $650,000 $650,000 RFA - - - - - - -
Hudson Elynuik
C
 
 
 
 
23 $650,000 $650,000 RFA - - - - - - -
Rourke Chartier
C
 
 
 
 
24 $650,000 $700,000 RFA - - - - - - -
Sam Lafferty
C
LW
 
 
 
25 $650,000 $700,000 RFA - - - - - - -
Zane McIntyre
 
 
 
 
G
28 $650,000 $700,000 UFA - - - - - - -
Alex Belzile
C
 
RW
 
 
29 $650,000 UFA - - - - - - - -
Brett Lernout
 
 
 
D
 
25 $650,000 RFA - - - - - - - -
Spencer Martin
 
 
 
 
G
25 $650,000 RFA - - - - - - - -
FARM TOTALS $20,014,163 $12,818,330 $3,310,832 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
Mike Sullivan 52 $1,000,000 $1,000,000 $1,000,000 $1,000,000 - - - - - -
Mike Vellucci 54 $200,000 - - - - - - - - -
COACHING TOTALS $1,200,000 $1,000,000 $1,000,000 $1,000,000 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 13 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7355 48,921  3,763  51% $160  $7,827,360
Level 2: 3677 26,275  2,021  55% $75  $1,970,625
Level 3: 4597 32,241  2,480  54% $50  $1,612,050
Level 4: 1839 12,100  931  51% $40  $484,000
Level 5: 919 6,396  492  54% $225  $1,439,100
Total Attendance: 125,933  9,687 53% - $19,866,369

Balance Sheet

Income
Home Games Left 28
Average Attendance - % 9,687 (53%)
Average Income per Game $1,528,182
Year to Date Revenue $ 19,866,369
Estimated Revenue $42,789,102
End Year Estimated Revenue $62,655,471
  Expense
Days Remaining 1
Pro Expenses Per Days $407,879
Pro Year To Date Expenses $407,879
Farm Expenses Per Days $11,447
Farm Year To Date Expenses $11,447
Pro Payroll $63,390,833
Estimated Season Expenses $63,810,159

Bank Account
Current Funds $93,852,249
Projected Revenue + $62,655,471
Projected Expenses - $63,810,159
Projected Bank Account $92,697,561
 
Salary Cap
Salary Cap $70,000,000
Total Payroll $63,390,833
Remaining Cap Space $6,609,167