• LHSS - La Ligue de Hockey SimulÈ du Saguenay
  • Day 7Game 49
    Maple Leafs2
    Red Wings6
    Boxscore 0 Likes
  • Day 7Game 49
    Influenza2
    Griffins6
    Boxscore 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2013-14 2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2023/23
Claude Giroux
 
 
RW
 
 
26 $7,750,000 $8,000,000 $8,000,000 RFA - - - - - -
Kevin Shattenkirk
 
 
 
D
 
25 $7,200,000 RFA - - - - - - - -
Marc-André Fleury
 
 
 
 
G
30 $4,250,000 UFA - - - - - - - -
Jordan Staal
C
 
 
 
 
26 $3,750,000 $4,000,000 $4,250,000 RFA - - - - - -
Taylor Hall
 
LW
 
 
 
23 $3,000,000 $3,500,000 $4,250,000 RFA - - - - - -
Braydon Coburn
 
 
 
D
 
29 $2,675,000 $2,675,000 $2,675,000 $2,675,000 UFA - - - - -
Taylor Chorney
 
 
 
D
 
27 $2,200,000 $2,400,000 RFA - - - - - - -
John Klingberg
 
 
 
D
 
22 $2,000,000 $2,750,000 $3,500,000 $4,000,000 RFA - - - - -
Marc-Édouard Vlasic
 
 
 
D
 
27 $2,000,000 $2,250,000 $2,500,000 $2,750,000 UFA - - - - -
Fabian Brunnstrom
 
LW
 
 
 
29 $1,700,000 $1,800,000 UFA - - - - - - -
Alex Killorn
 
LW
 
 
 
25 $1,500,000 RFA - - - - - - - -
Ryan Parent
 
 
 
D
 
27 $1,400,000 RFA - - - - - - - -
Brayden Schenn
C
 
 
 
 
23 $1,250,000 $1,500,000 RFA - - - - - - -
Nate Thompson
C
 
 
 
 
30 $1,200,000 UFA - - - - - - - -
Eric Nystrom
 
LW
 
 
 
31 $1,000,000 $1,000,000 UFA - - - - - - -
Mark Scheifele
C
 
 
 
 
21 $900,000 $1,100,000 RFA - - - - - - -
Blake Comeau
 
 
RW
 
 
28 $750,000 $750,000 RFA - - - - - - -
Jeremy Morin
 
 
RW
 
 
23 $700,000 RFA - - - - - - - -
Thomas McCollum
 
 
 
 
G
25 $650,000 RFA - - - - - - - -
Ben Smith
 
 
RW
 
 
26 $600,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $45,875,000 $31,725,000 $25,175,000 $9,425,000 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2013-14 2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2023/23
Dmitry Sinitsyn
 
 
 
D
 
20 $999,999 $999,999 $999,999 RFA - - - - - -
Mathieu Carle
 
 
 
D
 
27 $900,000 RFA - - - - - - - -
Beau Bennett
 
 
RW
 
 
23 $800,000 $850,000 $900,000 RFA - - - - - -
Calvin de Haan
 
 
 
D
 
23 $800,000 $900,000 RFA - - - - - - -
Jimmy Vesey
 
LW
 
 
 
21 $750,000 RFA - - - - - - - -
Zac Dalpe
C
 
 
 
 
25 $750,000 RFA - - - - - - - -
Tom Kuhnhackl
 
 
RW
 
 
22 $700,000 $700,000 $700,000 RFA - - - - - -
Shane Prince
C
 
 
 
 
22 $650,000 $650,000 $650,000 RFA - - - - - -
Mark Olver
C
 
 
 
 
26 $650,000 RFA - - - - - - - -
Jesse Graham
 
 
 
D
 
20 $600,000 $600,000 $600,000 RFA - - - - - -
Johan Larsson
 
LW
 
 
 
22 $600,000 $600,000 $600,000 RFA - - - - - -
Luca Sbisa
 
 
 
D
 
24 $600,000 $650,000 RFA - - - - - - -
Tim Erixon
 
 
 
D
 
23 $600,000 $600,000 RFA - - - - - - -
Tyson Sexsmith
 
 
 
 
G
25 $600,000 RFA - - - - - - - -
Iiro Pakarinen
 
 
RW
 
 
23 $575,000 $600,000 $625,000 $650,000 RFA - - - - -
Henri Ikonen
 
LW
 
 
 
19 $500,000 $500,000 $500,000 $500,000 RFA - - - - -
Lucas Lessio
 
LW
 
 
 
21 $500,000 $550,000 $550,000 $600,000 RFA - - - - -
Jamie Phillips
 
 
 
 
G
21 $500,000 $500,000 $500,000 RFA - - - - - -
Jordan Schroeder
C
 
 
 
 
24 $500,000 $550,000 $600,000 RFA - - - - - -
Andre Burakovsky
 
LW
 
 
 
19 $500,000 $500,000 RFA - - - - - - -
Anthony Mantha
 
 
RW
 
 
19 $500,000 $500,000 RFA - - - - - - -
Jake Guentzel
C
 
 
 
 
20 $500,000 $500,000 RFA - - - - - - -
Jeff Corbett
 
 
 
D
 
20 $500,000 $500,000 RFA - - - - - - -
Justin Bailey
 
 
RW
 
 
19 $500,000 $500,000 RFA - - - - - - -
Jeremy Duchesne
 
 
 
 
G
28 $500,000 RFA - - - - - - - -
Josh Andrerson
 
 
RW
 
 
20 $500,000 RFA - - - - - - - -
Paul Ladue
 
 
 
D
 
22 $500,000 RFA - - - - - - - -
Jacob Josefson
C
 
 
 
 
23 $400,000 $400,000 $450,000 $450,000 RFA - - - - -
Rocco Grimaldi
C
 
 
 
 
21 $350,000 $350,000 $400,000 $400,000 RFA - - - - -
Fredric Larsson
 
 
 
D
 
20 $350,000 RFA - - - - - - - -
Jamie Devane
 
LW
 
 
 
23 $300,000 RFA - - - - - - - -
FARM TOTALS $17,974,999 $12,499,999 $8,074,999 $2,600,000 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2013-14 2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2023/23
Pat Burns 57 $5,500,000 $5,500,000 $5,500,000 $5,500,000 - - - - - -
COACHING TOTALS $5,500,000 $5,500,000 $5,500,000 $5,500,000 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 4 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 0% $90  $0
Level 2: 5000 0% $55  $0
Level 3: 2000 0% $36  $0
Level 4: 4000 0% $25  $0
Level 5: 1000 0% $155  $0
Total Attendance: 0 0% - $0

Balance Sheet

Income
Home Games Left 0
Average Attendance - % 0%)
Average Income per Game $0
Year to Date Revenue $ 0
Estimated Revenue $0
End Year Estimated Revenue $0
  Expense
Days Remaining 2
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $45,875,000
Estimated Season Expenses $45,875,000

Bank Account
Current Funds $52,838,950
Projected Revenue + $0
Projected Expenses - $45,875,000
Projected Bank Account $6,963,950
 
Salary Cap
Salary Cap $48,000,000
Total Payroll $45,875,000
Remaining Cap Space $2,125,000