• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  • Day 77Game 547
    Lightning3
    Bruins2
    Boxscore 0 Likes
  • Day 82Game 585
    Lightning0
    Avalanche0
    Preview 0 Likes
  • Day 85Game 612
    Lightning
    Flames
    Preview 0 Likes
  • Day 77Game 547
    Crunch6
    Bruins0
    Boxscore 0 Likes
  • Day 79Game 561
    Condors0
    Crunch0
    Preview 0 Likes
  • Day 80Game 571
    Rocket0
    Crunch0
    Preview 0 Likes
  • Day 82Game 585
    Crunch0
    Eagles0
    Preview 0 Likes
  • Day 84Game 598
    Eagles0
    Crunch0
    Preview 0 Likes
  • Day 85Game 612
    Crunch
    Heat
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Sidney Crosby
C
 
 
 
 
32 $10,000,000 $10,000,000 UFA - - - - - - -
Claude Giroux
C
LW
RW
 
 
31 $9,000,000 $9,000,000 $9,000,000 UFA - - - - - -
Shea Weber
 
 
 
D
 
34 $9,000,000 * $9,000,000 * $9,000,000 * UFA - - - - - -
Ryan O'Reilly
C
 
 
 
 
28 $5,750,000 $5,750,000 $5,750,000 $5,750,000 $5,750,000 UFA - - - -
Tyler Myers
 
 
 
D
 
29 $5,750,000 $5,750,000 $5,750,000 UFA - - - - - -
Jonathan Bernier
 
 
 
 
G
31 $5,000,000 UFA - - - - - - - -
Viktor Arvidsson
 
LW
RW
 
 
26 $4,500,000 $4,500,000 $4,500,000 RFA - - - - - -
Jean-Gabriel Pageau
C
 
 
 
 
27 $2,800,000 $2,800,000 $2,800,000 RFA - - - - - -
Josh Morrissey
 
 
 
D
 
24 $2,500,000 $2,500,000 $2,500,000 RFA - - - - - -
Ron Hainsey
 
 
 
D
 
38 $2,250,000 UFA - - - - - - - -
Petr Mrazek
 
 
 
 
G
27 $2,000,000 RFA - - - - - - - -
Teuvo Teravainen
 
LW
RW
 
 
25 $2,000,000 RFA - - - - - - - -
Tom Wilson
 
 
RW
 
 
25 $1,000,000 RFA - - - - - - - -
Jakob Chychrun
 
 
 
D
 
21 $925,000 RFA - - - - - - - -
Nathan Beaulieu
 
 
 
D
 
27 $900,000 RFA - - - - - - - -
Mitchell Marner
 
 
RW
 
 
22 $894,167 RFA - - - - - - - -
Travis Konecny
 
LW
RW
 
 
22 $894,167 RFA - - - - - - - -
Mathew Barzal
C
 
 
 
 
22 $863,333 $863,333 RFA - - - - - - -
Gabriel Bourque
 
LW
RW
 
 
29 $750,000 $750,000 UFA - - - - - - -
Johan Larsson
C
LW
 
 
 
27 $750,000 RFA - - - - - - - -
Vince Dunn
 
 
 
D
 
23 $722,500 RFA - - - - - - - -
Josh Archibald
 
 
RW
 
 
27 $700,000 $700,000 RFA - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $68,949,167 $51,613,333 $39,300,000 $5,750,000 $5,750,000 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Klim Kostin
C
LW
RW
 
 
20 $925,000 $925,000 RFA - - - - - - -
Jesse Puljujarvi
 
 
RW
 
 
21 $925,000 RFA - - - - - - - -
Oscar Lindberg
C
LW
 
 
 
28 $900,000 RFA - - - - - - - -
Roope Hintz
 
LW
 
 
 
23 $811,667 $811,667 RFA - - - - - - -
Joe Morrow
 
 
 
D
 
27 $800,000 RFA - - - - - - - -
Marcus Pettersson
 
 
 
D
 
23 $794,167 RFA - - - - - - - -
Evan Fitzpatrick
 
 
 
 
G
21 $770,000 $770,000 $770,000 RFA - - - - - -
Dmitry Sokolov
 
LW
RW
 
 
21 $765,000 $765,000 $765,000 RFA - - - - - -
Alexandre Carrier
 
 
 
D
 
23 $759,167 RFA - - - - - - - -
Sonny Milano
 
LW
RW
 
 
23 $750,000 RFA - - - - - - - -
Travis Boyd
C
 
 
 
 
26 $750,000 RFA - - - - - - - -
Gabriel Gagne
 
 
RW
 
 
23 $742,500 RFA - - - - - - - -
Oliver Kylington
 
 
 
D
 
22 $730,833 RFA - - - - - - - -
Timothy Gettinger
 
LW
 
 
 
21 $730,000 $730,000 $730,000 RFA - - - - - -
Josh Jacobs
 
 
 
D
 
23 $725,833 RFA - - - - - - - -
Mackenzie Blackwood
 
 
 
 
G
23 $703,333 RFA - - - - - - - -
Logan Shaw
 
 
RW
 
 
27 $700,000 RFA - - - - - - - -
Garrett Wilson
 
LW
RW
 
 
28 $690,000 RFA - - - - - - - -
Brian Strait
 
 
 
D
 
31 $675,000 UFA - - - - - - - -
Eric Comrie
 
 
 
 
G
24 $650,000 RFA - - - - - - - -
Chris Bigras
 
 
 
D
 
24 $625,000 RFA - - - - - - - -
Kevin Rooney
C
 
 
 
 
26 $625,000 RFA - - - - - - - -
Trevor Moore
C
LW
RW
 
 
24 $625,000 RFA - - - - - - - -
Adam Tambellini
C
LW
 
 
 
25 $600,000 RFA - - - - - - - -
John Gilmour
 
 
 
D
 
26 $600,000 RFA - - - - - - - -
FARM TOTALS $18,372,500 $4,001,667 $2,265,000 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Jon Cooper 52 $1,000,000 $1,000,000 $1,000,000 - - - - - - -
COACHING TOTALS $1,000,000 $1,000,000 $1,000,000 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 20 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7637 106,920  5,346  70% $130  $13,899,600
Level 2: 3818 53,460  2,673  70% $90  $4,811,400
Level 3: 4773 66,820  3,341  70% $75  $5,011,500
Level 4: 1909 26,720  1,336  70% $50  $1,336,000
Level 5: 955 13,360  668  70% $350  $4,676,000
Total Attendance: 267,280  13,364 70% - $44,304,400

Balance Sheet

Income
Home Games Left 21
Average Attendance - % 13,364 (70%)
Average Income per Game $2,215,220
Year to Date Revenue $ 44,304,400
Estimated Revenue $46,519,620
End Year Estimated Revenue $90,824,020
  Expense
Days Remaining 1
Pro Expenses Per Days $420,422
Pro Year To Date Expenses $420,422
Farm Expenses Per Days $11,271
Farm Year To Date Expenses $11,271
Pro Payroll $68,949,167
Estimated Season Expenses $69,380,860

Bank Account
Current Funds $110,499,841
Projected Revenue + $90,824,020
Projected Expenses - $69,380,860
Projected Bank Account $131,943,001
 
Salary Cap
Salary Cap $70,000,000
Total Payroll $68,949,167
Remaining Cap Space $1,050,833