• LHSS - La Ligue de Hockey SimulÈ du Saguenay
  • Day 6Game 44
    Nordiques1
    Blue Jackets3
    Boxscore 0 Likes
  • Day 7Game 52
    Nordiques0
    Canadiens0
    Preview 0 Likes
  • Day 7Game 52
    Patriotes0
    Rafales0
    Preview 0 Likes
  • Day 6Game 44
    Rafales1
    Patriotes3
    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
Jonathan Quick
 
 
 
 
G
28 $4,500,000 RFA - - - - - - - -
Jay Bouwmeester
 
 
 
D
 
31 $3,200,000 UFA - - - - - - - -
Vladimir Tarasenko
 
 
RW
 
 
23 $3,000,000 $3,500,000 $4,000,000 RFA - - - - - -
David Legwand
C
 
 
 
 
34 $3,000,000 $1,500,000 UFA - - - - - - -
Marc Savard
C
 
 
 
 
37 $3,000,000 UFA - - - - - - - -
Simon Gagné
 
LW
 
 
 
34 $2,500,000 $2,000,000 $1,000,000 UFA - - - - - -
Fedor Tyutin
 
 
 
D
 
31 $2,500,000 UFA - - - - - - - -
Dustin Byfuglien
 
 
 
D
 
29 $2,000,000 $2,500,000 $2,500,000 UFA - - - - - -
R.J. Umberger
 
LW
 
 
 
32 $2,000,000 $2,500,000 $2,500,000 UFA - - - - - -
Jean-Pierre Dumont
 
 
RW
 
 
36 $2,000,000 UFA - - - - - - - -
Ryan Ellis
 
 
 
D
 
23 $1,750,000 $2,000,000 RFA - - - - - - -
Mike Fisher
C
 
 
 
 
34 $1,500,000 $1,000,000 UFA - - - - - - -
T.J. Fast
 
 
 
D
 
27 $1,500,000 $1,750,000 RFA - - - - - - -
Trevor Daley
 
 
 
D
 
31 $1,500,000 $1,500,000 UFA - - - - - - -
Julien Ellis
 
 
 
 
G
28 $1,400,000 $1,500,000 $1,500,000 UFA - - - - - -
Matt Moulson
 
LW
 
 
 
31 $1,400,000 UFA - - - - - - - -
Kyle Calder
 
LW
 
 
 
35 $1,300,000 UFA - - - - - - - -
Ryan Callahan
 
 
RW
 
 
29 $1,150,000 $1,300,000 UFA - - - - - - -
Paul Gaustad
C
 
 
 
 
32 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Chris Drury
C
 
 
 
 
38 $1,000,000 UFA - - - - - - - -
Mark Eaton
 
 
 
D
 
37 $1,000,000 UFA - - - - - - - -
Bruno Gervais
 
 
 
D
 
30 $800,000 UFA - - - - - - - -
George Parros
 
 
RW
 
 
35 $750,000 UFA - - - - - - - -
Tim Crowder
 
 
RW
 
 
28 $675,000 $675,000 RFA - - - - - - -
Philipp Grubauer
 
 
 
 
G
23 $650,000 $700,000 $750,000 RFA - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $45,075,000 $23,425,000 $13,250,000 $0 $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
James Sheppard
 
LW
 
 
 
26 $975,000 RFA - - - - - - - -
Michael Ryder
 
 
RW
 
 
34 $900,000 UFA - - - - - - - -
Cody McLeod
 
LW
 
 
 
30 $800,000 $800,000 UFA - - - - - - -
Matt Gilroy
 
 
 
D
 
30 $800,000 $800,000 UFA - - - - - - -
Mike Zigomanis
C
 
 
 
 
33 $800,000 UFA - - - - - - - -
Connor Murphy
 
 
 
D
 
21 $600,000 $600,000 $600,000 $600,000 RFA - - - - -
Leland Irving
 
 
 
 
G
26 $600,000 RFA - - - - - - - -
Milan Bartovic
 
 
RW
 
 
33 $600,000 UFA - - - - - - - -
Carl Klingberg
 
LW
 
 
 
23 $575,000 $575,000 RFA - - - - - - -
Nathan Davis
C
 
 
 
 
28 $575,000 $600,000 RFA - - - - - - -
Dylan McIlrath
 
 
 
D
 
22 $500,000 $500,000 $500,000 RFA - - - - - -
Tyrell Goulbourne
 
LW
 
 
 
20 $500,000 $500,000 RFA - - - - - - -
Cedric Paquette
C
 
 
 
 
21 $500,000 RFA - - - - - - - -
Chris Driedger
 
 
 
 
G
20 $500,000 RFA - - - - - - - -
Slater Koekkoek
 
 
 
D
 
20 $500,000 RFA - - - - - - - -
Joey Laleggia
 
 
 
D
 
22 $420,000 RFA - - - - - - - -
Brian Ferlin
 
 
RW
 
 
22 $400,000 $400,000 $400,000 RFA - - - - - -
Chris Terry
 
LW
 
 
 
25 $400,000 $400,000 RFA - - - - - - -
Jayson Megna
C
 
 
 
 
24 $400,000 $400,000 RFA - - - - - - -
Stefan Chaput
C
 
 
 
 
26 $400,000 $400,000 RFA - - - - - - -
Maksim Mayorov
 
LW
 
 
 
25 $375,000 $375,000 RFA - - - - - - -
Ryan Bourque
C
 
 
 
 
23 $375,000 RFA - - - - - - - -
Ben Thomson
 
LW
 
 
 
21 $350,000 RFA - - - - - - - -
Brad Ross
 
LW
 
 
 
22 $300,000 $300,000 $300,000 RFA - - - - - -
Julian Melchiori
 
 
 
D
 
23 $300,000 $300,000 $300,000 RFA - - - - - -
Akim Aliu
 
 
RW
 
 
25 $300,000 $300,000 RFA - - - - - - -
Dennis Persson
 
 
 
D
 
26 $300,000 RFA - - - - - - - -
David Broll
 
LW
 
 
 
21 $275,000 $275,000 $275,000 $275,000 RFA - - - - -
Ben Sexton
C
 
 
 
 
23 $275,000 $275,000 RFA - - - - - - -
James Marcou
 
 
RW
 
 
26 $275,000 $300,000 RFA - - - - - - -
Sean Maguire
 
 
 
 
G
21 $250,000 $250,000 $250,000 $250,000 RFA - - - - -
Ben Johnson
C
 
 
 
 
20 $250,000 RFA - - - - - - - -
FARM TOTALS $15,370,000 $8,350,000 $2,625,000 $1,125,000 $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
Claude Noel 54 $1,000,000 - - - - - - - - -
COACHING TOTALS $1,000,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 3 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 14,639  4,880  81% $105  $1,537,095
Level 2: 5000 12,507  4,169  83% $65  $812,955
Level 3: 2000 4,801  1,600  80% $46  $220,846
Level 4: 4000 9,283  3,094  77% $35  $324,905
Level 5: 1000 3,000  1,000  100% $165  $495,000
Total Attendance: 44,230  14,743 82% - $3,899,421

Balance Sheet

Income
Home Games Left -3
Average Attendance - % 14,743 (82%)
Average Income per Game $1,299,807
Year to Date Revenue $ 3,899,421
Estimated Revenue $-3,899,421
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 $45,075,000
Estimated Season Expenses $45,075,000

Bank Account
Current Funds $14,685,371
Projected Revenue + $0
Projected Expenses - $45,075,000
Projected Bank Account $-30,389,629
 
Salary Cap
Salary Cap $48,000,000
Total Payroll $45,075,000
Remaining Cap Space $2,925,000