• LHSS - La Ligue de Hockey SimulÈ du Saguenay
  • Day 18Game 92
    Panthers2
    Sabres3
    Boxscore 0 Likes
  • Day 19Game 94
    Blackdemons0
    Remparts0
    Preview 0 Likes
  • Day 18Game 92
    Remparts2
    Blackdemons3
    Boxscore 0 Likes
  • Day 20Game 96
    Remparts0
    Blackdemons0
    Preview 0 Likes
  • Day 21Game 98
    Blackdemons0
    Remparts0
    Preview 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
Daniel Sedin
 
LW
 
 
 
34 $4,000,000 UFA - - - - - - - -
Antti Niemi
 
 
 
 
G
31 $3,000,000 $3,200,000 UFA - - - - - - -
Erik Gudbranson
 
 
 
D
 
22 $2,500,000 $3,250,000 $4,500,000 RFA - - - - - -
Radko Gudas
 
 
 
D
 
24 $2,000,000 $1,500,000 $2,500,000 RFA - - - - - -
Erik Christensen
C
 
 
 
 
31 $1,500,000 UFA - - - - - - - -
Peter Worrell
 
LW
 
 
 
37 $1,500,000 UFA - - - - - - - -
Petr Mrazek
 
 
 
 
G
22 $1,250,000 $1,500,000 $1,750,000 RFA - - - - - -
Drew Stafford
 
 
RW
 
 
29 $1,200,000 RFA - - - - - - - -
Tomas Kopecky
 
 
RW
 
 
32 $1,100,000 UFA - - - - - - - -
Jonathan Sigalet
 
 
 
D
 
28 $1,050,000 RFA - - - - - - - -
Jean-Gabriel Pageau
C
 
 
 
 
22 $1,000,000 $1,500,000 $1,500,000 $2,000,000 RFA - - - - -
Patrick Eaves
 
 
RW
 
 
30 $1,000,000 UFA - - - - - - - -
Kyle Clifford
 
LW
 
 
 
23 $950,000 $1,050,000 RFA - - - - - - -
Steve Quailer
 
 
RW
 
 
25 $950,000 $1,200,000 RFA - - - - - - -
Matt Irwin
 
 
 
D
 
27 $900,000 $900,000 $950,000 $950,000 UFA - - - - -
Jonathan Matsumoto
C
 
 
 
 
28 $850,000 $925,000 RFA - - - - - - -
Mike Weber
 
 
 
D
 
27 $800,000 RFA - - - - - - - -
Alex Galchenyuk
 
LW
 
 
 
20 $750,000 RFA - - - - - - - -
William Colbert
 
 
 
D
 
29 $700,000 RFA - - - - - - - -
Nigel Dawes
 
LW
 
 
 
29 $500,000 RFA - - - - - - - -
Cédric Lalonde-McNicoll
C
 
 
 
 
26 $450,000 $500,000 RFA - - - - - - -
Bonus $4,550,000 - - - - - - - - -
PRO TOTALS $32,500,000 $15,525,000 $11,200,000 $2,950,000 $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
Brandon Gormley
 
 
 
D
 
22 $850,000 $850,000 $1,100,000 RFA - - - - - -
Ryan Strome
 
 
RW
 
 
21 $800,000 $950,000 $1,100,000 $1,250,000 RFA - - - - -
Jason Missiaen
 
 
 
 
G
24 $800,000 $900,000 $995,000 RFA - - - - - -
Guillaume Desbiens
 
 
RW
 
 
29 $800,000 $800,000 UFA - - - - - - -
Daniel Paille
 
LW
 
 
 
30 $750,000 $750,000 UFA - - - - - - -
Nail Yakupov
 
 
RW
 
 
21 $750,000 RFA - - - - - - - -
Tyler Plante
 
 
 
 
G
27 $650,000 $650,000 RFA - - - - - - -
Erik Gustafsson
 
 
 
D
 
26 $650,000 RFA - - - - - - - -
Max Reinhart
C
 
 
 
 
22 $550,000 $650,000 RFA - - - - - - -
Chris Mueller
C
 
 
 
 
28 $550,000 RFA - - - - - - - -
Griffin Reinhart
 
 
 
D
 
20 $500,000 RFA - - - - - - - -
Justin Williams
 
 
RW
 
 
33 $500,000 UFA - - - - - - - -
Pontus Aberg
 
LW
 
 
 
21 $500,000 RFA - - - - - - - -
Connor Honey
 
 
RW
 
 
19 $350,000 $350,000 $400,000 $500,000 RFA - - - - -
Juuso Ikonen
 
LW
 
 
 
19 $350,000 $350,000 $400,000 $500,000 RFA - - - - -
Keaton Thompson
 
 
 
D
 
19 $350,000 $350,000 $400,000 $500,000 RFA - - - - -
Kyle Platzer
C
 
 
 
 
19 $350,000 $350,000 $400,000 $500,000 RFA - - - - -
Michael Downing
 
 
 
D
 
19 $350,000 $400,000 $400,000 $500,000 RFA - - - - -
Niklas Hansson
 
 
 
D
 
19 $350,000 $400,000 $400,000 $500,000 RFA - - - - -
Roberts Lipsbergs
 
LW
 
 
 
20 $350,000 $400,000 $400,000 $500,000 RFA - - - - -
Viktor Baldayev
 
 
 
D
 
19 $350,000 $350,000 $400,000 $500,000 RFA - - - - -
Matt Puempel
 
LW
 
 
 
21 $350,000 $400,000 RFA - - - - - - -
Michal Jordan
 
 
 
D
 
24 $350,000 $350,000 RFA - - - - - - -
Anton Zlobin
 
 
RW
 
 
21 $350,000 RFA - - - - - - - -
Brandon Mashinter
C
 
 
 
 
26 $350,000 RFA - - - - - - - -
Igor Bobkov
 
 
 
 
G
23 $300,000 $300,000 RFA - - - - - - -
Tim Bozon
 
LW
 
 
 
20 $300,000 $350,000 RFA - - - - - - -
Mitchell Heard
C
 
 
 
 
22 $300,000 RFA - - - - - - - -
François Brassard
 
 
 
 
G
20 $250,000 RFA - - - - - - - -
FARM TOTALS $14,000,000 $9,900,000 $6,395,000 $5,250,000 $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
Alain Vigneault 48 $3,500,000 $3,500,000 $3,500,000 $3,500,000 - - - - - -
COACHING TOTALS $3,500,000 $3,500,000 $3,500,000 $3,500,000 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 8 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 12,000  1,500  25% $88  $1,056,000
Level 2: 5000 10,000  1,250  25% $55  $550,000
Level 3: 2000 2,791  349  17% $50  $139,550
Level 4: 4000 6,169  771  19% $32  $197,408
Level 5: 1000 2,000  250  25% $145  $290,000
Total Attendance: 32,960  4,120 23% - $2,567,902

Balance Sheet

Income
Home Games Left -2
Average Attendance - % 4,120 (23%)
Average Income per Game $320,988
Year to Date Revenue $ 2,567,902
Estimated Revenue $-641,976
End Year Estimated Revenue $1,925,927
  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 $32,500,000
Estimated Season Expenses $32,500,000

Bank Account
Current Funds $30,526,004
Projected Revenue + $1,925,927
Projected Expenses - $32,500,000
Projected Bank Account $-48,070
 
Salary Cap
Salary Cap $48,000,000
Total Payroll $32,500,000
Remaining Cap Space $15,500,000