• LHSVR | Ligue de Hockey Simulee de la Vallee-du-Richelieu
  • Day 63Game 566
    Maple Leafs1
    Senateurs2
    Boxscore 0 Likes
  • Day 64Game 581
    Maple Leafs0
    Ducks0
    Preview 0 Likes
  • Day 67Game 610
    Maple Leafs0
    Predators0
    Preview 0 Likes
  • Day 63Game 566
    Marlies1
    Senators3
    Boxscore 0 Likes
  • Day 64Game 581
    Marlies0
    Gulls0
    Preview 0 Likes
  • Day 66Game 598
    Reign0
    Marlies0
    Preview 0 Likes
  • Day 67Game 610
    Marlies0
    Admirals0
    Preview 0 Likes
  • Day 69Game 627
    Penguins0
    Marlies0
    Preview 0 Likes
  • Day 71Game 640
    Rocket
    Marlies
    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
Nathan MacKinnon
C
 
RW
 
 
28 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 UFA - - -
Morgan Rielly
 
 
 
D
 
29 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 UFA - - -
Darnell Nurse
 
 
 
D
 
29 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 UFA - - -
Jonas Brodin
 
 
 
D
 
30 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - - -
Igor Shesterkin
 
 
 
 
G
28 $5,500,000 $5,500,000 $5,500,000 $5,500,000 UFA - - - - -
Jeff Skinner
 
LW
 
 
 
31 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Jared McCann
C
LW
 
 
 
27 $4,500,000 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA - - - -
Zach Hyman
 
LW
RW
 
 
31 $4,000,000 $4,000,000 $4,000,000 UFA - - - - - -
Sam Bennett
C
LW
 
 
 
27 $3,500,000 $3,500,000 $3,500,000 UFA - - - - - -
Gustav Forsling
 
 
 
D
 
27 $2,250,000 $2,250,000 UFA - - - - - - -
Mark Pysyk
 
 
 
D
 
32 $2,000,000 UFA - - - - - - - -
Antti Raanta
 
 
 
 
G
34 $1,000,000 UFA - - - - - - - -
Alexis Lafreniere
 
LW
RW
 
 
22 $925,000 RFA - - - - - - - -
Shane Pinto
C
 
 
 
 
23 $925,000 RFA - - - - - - - -
Daniel Sprong
 
LW
RW
 
 
26 $900,000 RFA - - - - - - - -
Pierre Engvall
 
LW
RW
 
 
27 $900,000 UFA - - - - - - - -
Trent Frederic
C
LW
 
 
 
26 $900,000 RFA - - - - - - - -
Rasmus Sandin
 
 
 
D
 
23 $874,125 RFA - - - - - - - -
Evgeny Svechnikov
 
LW
RW
 
 
27 $787,500 RFA - - - - - - - -
Simon Benoit
 
 
 
D
 
25 $787,500 RFA - - - - - - - -
Ryan Poehling
C
LW
 
 
 
25 $750,000 RFA - - - - - - - -
Samuel Blais
 
LW
RW
 
 
27 $750,000 UFA - - - - - - - -
Bonus $5,000,000 - - - - - - - - -
PRO TOTALS $71,249,125 $54,750,000 $52,500,000 $40,000,000 $34,500,000 $24,000,000 $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
Isak Rosen
C
LW
RW
 
 
20 $925,000 $894,167 $894,167 $894,167 RFA - - - - -
Simon Edvinsson
 
 
 
D
 
21 $925,000 $894,167 $894,167 $894,167 RFA - - - - -
Vasily Podkolzin
 
 
RW
 
 
22 $925,000 $925,000 RFA - - - - - - -
Jake Christiansen
 
 
 
D
 
24 $925,000 RFA - - - - - - - -
Joey Anderson
 
 
RW
 
 
25 $917,831 RFA - - - - - - - -
Joshua Lopina
C
 
 
 
 
23 $878,333 $878,333 $878,333 RFA - - - - - -
Ridly Greig
C
LW
 
 
 
21 $863,333 $863,333 $863,333 RFA - - - - - -
Jachym Kondelik
C
 
 
 
 
24 $855,000 $855,000 RFA - - - - - - -
Justin Sourdif
C
 
RW
 
 
21 $847,000 $847,000 $847,000 RFA - - - - - -
Vincent Iorio
 
 
 
D
 
21 $845,000 $814,167 $814,167 $814,167 RFA - - - - -
Albert Johansson
 
 
 
D
 
23 $820,000 $820,000 RFA - - - - - - -
Isaac Ratcliffe
 
LW
 
 
 
25 $813,750 RFA - - - - - - - -
Kody Clark
 
 
RW
 
 
24 $808,333 RFA - - - - - - - -
Tristen Robins
C
 
RW
 
 
22 $797,500 $797,500 $797,500 RFA - - - - - -
Gabriel Fortier
C
LW
 
 
 
24 $791,667 RFA - - - - - - - -
Artemi Kniazev
 
 
 
D
 
23 $789,167 $789,167 RFA - - - - - - -
Nicolas Meloche
 
 
 
D
 
26 $787,500 RFA - - - - - - - -
Semyon Der-Arguchintsev
C
 
 
 
 
23 $766,667 RFA - - - - - - - -
Riley Sutter
 
 
RW
 
 
24 $764,167 RFA - - - - - - - -
Aaron Dell
 
 
 
 
G
34 $750,000 UFA - - - - - - - -
Chase De Leo
C
LW
 
 
 
28 $750,000 UFA - - - - - - - -
Josh Brown
 
 
 
D
 
30 $750,000 UFA - - - - - - - -
Justin Bailey
 
LW
RW
 
 
28 $750,000 UFA - - - - - - - -
Kevin Poulin
 
 
 
 
G
33 $750,000 UFA - - - - - - - -
Riley Barber
 
 
RW
 
 
30 $750,000 UFA - - - - - - - -
FARM TOTALS $20,545,248 $9,377,834 $5,988,667 $2,602,501 $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
Sheldon Keefe 43 $3,750,000 $3,750,000 $3,750,000 $3,750,000 - - - - - -
COACHING TOTALS $3,750,000 $3,750,000 $3,750,000 $3,750,000 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 21 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7528 90,984  4,333  58% $90  $8,188,560
Level 2: 3764 44,587  2,123  56% $65  $2,898,155
Level 3: 4705 55,662  2,651  56% $45  $2,504,790
Level 4: 1882 21,489  1,023  54% $30  $644,670
Level 5: 940 11,664  555  59% $175  $2,041,200
Total Attendance: 224,386  10,685 57% - $24,253,290

Balance Sheet

Income
Home Games Left 20
Average Attendance - % 10,685 (57%)
Average Income per Game $1,154,919
Year to Date Revenue $ 24,253,290
Estimated Revenue $23,098,371
End Year Estimated Revenue $47,351,661
  Expense
Days Remaining 1
Pro Expenses Per Days $529,993
Pro Year To Date Expenses $529,993
Farm Expenses Per Days $16,569
Farm Year To Date Expenses $16,569
Pro Payroll $71,249,125
Estimated Season Expenses $71,795,687

Bank Account
Current Funds $237,297,660
Projected Revenue + $47,351,661
Projected Expenses - $71,795,687
Projected Bank Account $212,853,634
 
Salary Cap
Salary Cap $75,000,000
Total Payroll $71,249,125
Remaining Cap Space $3,750,875