• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  • Day 2Game 14
    Penguins2
    Devils3
    Boxscore 0 Likes
  • Day 4Game 33
    Penguins0
    Hurricanes0
    Preview 0 Likes
  • Day 6Game 58
    Penguins0
    Flyers0
    Preview 0 Likes
  • Day 9Game 89
    Penguins0
    Rangers0
    Preview 0 Likes
  • Day 2Game 14
    Penguins3
    Comets1
    Boxscore 0 Likes
  • Day 4Game 33
    Penguins0
    Wolves0
    Preview 0 Likes
  • Day 5Game 48
    Islanders0
    Penguins0
    Preview 0 Likes
  • Day 6Game 58
    Penguins0
    Phantoms0
    Preview 0 Likes
  • Day 8Game 84
    Wolves0
    Penguins0
    Preview 0 Likes
  • Day 9Game 89
    Penguins0
    Pack0
    Preview 0 Likes
  • Day 10Game 106
    Pack
    Penguins
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Kirill Kaprizov
 
LW
 
 
 
27 $8,000,000 $8,000,000 $8,000,000 UFA - - - - - -
Tage Thompson
C
 
RW
 
 
27 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - -
Mathew Barzal
C
 
RW
 
 
27 $6,875,000 $6,875,000 $6,875,000 $6,875,000 $6,875,000 $6,875,000 $6,875,000 UFA - -
Torey Krug
 
 
 
D
 
33 $6,000,000 * $6,000,000 * $6,000,000 * UFA - - - - - -
Linus Ullmark
 
 
 
 
G
31 $5,500,000 * $6,000,000 * $5,000,000 * $5,000,000 * UFA - - - - -
Brock Nelson
C
 
 
 
 
33 $5,000,000 * $5,000,000 * $5,000,000 * UFA - - - - - -
Ryan Pulock
 
 
 
D
 
30 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Sam Gagner
C
 
RW
 
 
35 $5,000,000 UFA - - - - - - - -
Josh Anderson
 
LW
RW
 
 
30 $4,000,000 UFA - - - - - - - -
Charlie Coyle
C
 
RW
 
 
32 $3,500,000 $3,500,000 $3,500,000 UFA - - - - - -
Jakub Vrana
 
LW
RW
 
 
28 $3,500,000 UFA - - - - - - - -
Jamie Oleksiak
 
 
 
D
 
32 $3,000,000 $3,000,000 UFA - - - - - - -
Alexander Edler
 
 
 
D
 
38 $3,000,000 UFA - - - - - - - -
Jason Zucker
 
LW
RW
 
 
32 $2,950,000 UFA - - - - - - - -
Stuart Skinner
 
 
 
 
G
26 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
Mathieu Joseph
 
LW
RW
 
 
27 $2,300,000 $2,500,000 $2,700,000 UFA - - - - - -
Matt Grzelcyk
 
 
 
D
 
30 $2,000,000 UFA - - - - - - - -
Caleb Jones
 
 
 
D
 
27 $1,250,000 UFA - - - - - - - -
Jesper Fast
 
 
RW
 
 
33 $1,000,000 * UFA - - - - - - - -
Erik Brannstrom
 
 
 
D
 
25 $900,000 RFA - - - - - - - -
Quinton Byfield
C
 
RW
 
 
22 $894,167 RFA - - - - - - - -
Nils Hoglander
 
LW
RW
 
 
24 $874,125 RFA - - - - - - - -
Mark Kastelic
C
 
 
 
 
25 $775,000 $825,000 RFA - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $79,043,292 $56,200,000 $51,575,000 $18,875,000 $13,875,000 $13,875,000 $13,875,000 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Mason Lohrei
 
 
 
D
 
23 $925,000 $925,000 RFA - - - - - - -
Shane Wright
C
 
 
 
 
20 $918,333 $886,667 $886,667 $886,667 RFA - - - - -
Grigori Denisenko
 
LW
RW
 
 
24 $874,125 RFA - - - - - - - -
Nolan Foote
 
LW
 
 
 
24 $863,333 RFA - - - - - - - -
Ryder Korczak
C
 
 
 
 
22 $859,167 $859,167 $859,167 RFA - - - - - -
Nico Daws
 
 
 
 
G
24 $850,833 RFA - - - - - - - -
Olen Zellweger
 
 
 
D
 
21 $844,167 $844,167 $844,167 RFA - - - - - -
Thomas Milic
 
 
 
 
G
21 $841,667 $841,667 $841,667 RFA - - - - - -
Tyson Hinds
 
 
 
D
 
21 $829,444 $829,444 $829,444 RFA - - - - - -
Luke Henman
C
 
 
 
 
24 $791,667 RFA - - - - - - - -
Dillon Hamaliuk
 
LW
 
 
 
24 $789,167 RFA - - - - - - - -
Joel Teasdale
 
LW
RW
 
 
25 $775,000 $775,000 RFA - - - - - - -
Alexander Nylander
 
LW
RW
 
 
26 $775,000 RFA - - - - - - - -
Anthony Richard
C
LW
 
 
 
28 $775,000 UFA - - - - - - - -
Benoit-Olivier Groulx
C
LW
 
 
 
24 $775,000 RFA - - - - - - - -
Callan Foote
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
Calle Rosen
 
 
 
D
 
30 $775,000 UFA - - - - - - - -
Calvin Petersen
 
 
 
 
G
30 $775,000 UFA - - - - - - - -
Julien Gauthier
 
 
RW
 
 
27 $775,000 UFA - - - - - - - -
Kale Clague
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
Martin Kaut
 
 
RW
 
 
25 $775,000 RFA - - - - - - - -
Peter Abbandonato
C
 
 
 
 
26 $775,000 RFA - - - - - - - -
Reilly Walsh
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
Sean Day
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
Tyler Benson
 
LW
 
 
 
26 $775,000 RFA - - - - - - - -
FARM TOTALS $20,236,903 $5,961,112 $4,261,112 $886,667 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 1 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7355 4,010  4,010  55% $160  $641,600
Level 2: 3677 1,838  1,838  50% $75  $137,850
Level 3: 4597 2,298  2,298  50% $50  $114,900
Level 4: 1839 1,025  1,025  56% $40  $41,000
Level 5: 919 507  507  55% $225  $114,075
Total Attendance: 9,678  9,678 53% - $1,563,643

Balance Sheet

Income
Home Games Left 40
Average Attendance - % 9,678 (53%)
Average Income per Game $1,563,643
Year to Date Revenue $ 1,563,643
Estimated Revenue $62,545,720
End Year Estimated Revenue $64,109,363
  Expense
Days Remaining 1
Pro Expenses Per Days $690,755
Pro Year To Date Expenses $690,755
Farm Expenses Per Days $17,446
Farm Year To Date Expenses $17,446
Pro Payroll $79,043,292
Estimated Season Expenses $79,751,493

Bank Account
Current Funds $246,627,457
Projected Revenue + $64,109,363
Projected Expenses - $79,751,493
Projected Bank Account $230,985,327
 
Salary Cap
Salary Cap $75,000,000
Total Payroll $79,043,292
Remaining Cap Space $-4,043,292