• LHSS - La Ligue de Hockey SimulÈ du Saguenay
  • Day 169Game 883
    Penguins3
    Senateurs2
    Boxscore 0 Likes
  • Day 174Game 910
    Penguins0
    Stars0
    Preview 0 Likes
  • Day 169Game 914
    Stars0
    Mustangs0
    Preview 0 Likes
  • Day 171Game 927
    Mustangs0
    Senators0
    Preview 0 Likes
  • Day 174Game 944
    Mustangs0
    Thunder0
    Preview 0 Likes
  • Day 177Game 958
    Senators
    Mustangs
    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
Sean Zimmerman
 
 
 
D
 
27 $4,250,000 $4,500,000 RFA - - - - - - -
Martin St. Louis
 
 
RW
 
 
39 $3,900,000 UFA - - - - - - - -
Steven Stamkos
C
 
 
 
 
24 $3,750,000 $4,000,000 $6,000,000 RFA - - - - - -
Dustin Brown
 
 
RW
 
 
30 $3,300,000 UFA - - - - - - - -
David Booth
 
LW
 
 
 
30 $3,000,000 UFA - - - - - - - -
Keith Aulie
 
 
 
D
 
25 $2,600,000 $2,600,000 $2,800,000 $2,800,000 RFA - - - - -
Jacob Markstrom
 
 
 
 
G
24 $2,150,000 $2,500,000 $2,900,000 RFA - - - - - -
Mike Komisarek
 
 
 
D
 
32 $2,000,000 UFA - - - - - - - -
Andrew Cogliano
 
LW
 
 
 
27 $1,900,000 RFA - - - - - - - -
Patrick Marleau
 
LW
 
 
 
35 $1,500,000 UFA - - - - - - - -
Ryan O'Reilly
C
 
 
 
 
23 $1,400,000 $1,500,000 $1,700,000 RFA - - - - - -
Logan Couture
C
 
 
 
 
25 $1,400,000 $1,650,000 RFA - - - - - - -
Josh Tordjman
 
 
 
 
G
29 $1,200,000 RFA - - - - - - - -
Eric Gryba
 
 
 
D
 
26 $1,100,000 $1,150,000 $1,200,000 RFA - - - - - -
Paul Ranger
 
 
 
D
 
30 $1,100,000 $1,250,000 UFA - - - - - - -
Sergei Bobrovsky
 
 
 
 
G
26 $1,100,000 RFA - - - - - - - -
Cal Clutterbuck
 
 
RW
 
 
27 $1,000,000 $1,500,000 RFA - - - - - - -
Christian Ehrhoff
 
 
 
D
 
32 $1,000,000 $750,000 UFA - - - - - - -
T.J. Oshie
 
 
RW
 
 
28 $1,000,000 $1,000,000 RFA - - - - - - -
D.J King
 
LW
 
 
 
30 $1,000,000 UFA - - - - - - - -
Riley Armstrong
C
 
 
 
 
30 $850,000 $850,000 UFA - - - - - - -
Riley Sheahan
C
 
 
 
 
23 $800,000 $900,000 $975,000 RFA - - - - - -
Marcus Foligno
 
LW
 
 
 
23 $700,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $42,000,000 $24,150,000 $15,575,000 $2,800,000 $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
Derek Joslin
 
 
 
D
 
27 $975,000 RFA - - - - - - - -
Melker Karlsson
C
 
 
 
 
24 $850,000 $900,000 RFA - - - - - - -
Andrew Shaw
 
 
RW
 
 
23 $800,000 $875,000 $950,000 $1,100,000 RFA - - - - -
Alexei Marchenko
 
 
 
D
 
22 $800,000 $975,000 RFA - - - - - - -
Chet Pickard
 
 
 
 
G
25 $800,000 $800,000 RFA - - - - - - -
Jim O'Brien
C
 
 
 
 
25 $750,000 $750,000 RFA - - - - - - -
Mark Pysyk
 
 
 
D
 
22 $750,000 $800,000 RFA - - - - - - -
Brady Skjei
 
 
 
D
 
20 $750,000 RFA - - - - - - - -
Damon Severson
 
 
 
D
 
20 $750,000 RFA - - - - - - - -
Teuvo Teravainen
 
LW
 
 
 
20 $750,000 RFA - - - - - - - -
Joshua Leivo
 
LW
 
 
 
21 $700,000 $750,000 $850,000 $975,000 RFA - - - - -
Scott Mayfield
 
 
 
D
 
22 $700,000 $800,000 $900,000 $950,000 RFA - - - - -
Josh Jooris
 
 
RW
 
 
24 $700,000 $750,000 $800,000 RFA - - - - - -
Joacim Eriksson
 
 
 
 
G
24 $650,000 RFA - - - - - - - -
Curtis Hamilton
 
LW
 
 
 
23 $600,000 RFA - - - - - - - -
Danny Biega
 
 
 
D
 
23 $600,000 RFA - - - - - - - -
Eric Knodel
 
 
 
D
 
24 $600,000 RFA - - - - - - - -
Jerome Samson
 
 
RW
 
 
27 $600,000 RFA - - - - - - - -
Riley Nash
C
 
 
 
 
25 $600,000 RFA - - - - - - - -
Ben Harpur
 
 
 
D
 
19 $500,000 $500,000 RFA - - - - - - -
Dakota Mermis
 
 
 
D
 
20 $500,000 $500,000 RFA - - - - - - -
JT Compher
 
LW
 
 
 
19 $500,000 $500,000 RFA - - - - - - -
Kurtis Gabriel
 
 
RW
 
 
21 $500,000 $500,000 RFA - - - - - - -
Michael McCarron
C
 
 
 
 
19 $500,000 $500,000 RFA - - - - - - -
Ryan Graves
 
 
 
D
 
19 $500,000 $500,000 RFA - - - - - - -
Anthony Stolarz
 
 
 
 
G
20 $500,000 RFA - - - - - - - -
Francis Paré
 
 
RW
 
 
27 $500,000 RFA - - - - - - - -
Pascal Dupuis
 
 
RW
 
 
35 $500,000 UFA - - - - - - - -
Stefan Matteau
C
 
 
 
 
20 $500,000 RFA - - - - - - - -
Sam Kurker
 
 
RW
 
 
20 $350,000 RFA - - - - - - - -
Matthew Finn
 
 
 
D
 
20 $250,000 RFA - - - - - - - -
Max Gortz
 
 
RW
 
 
21 $250,000 RFA - - - - - - - -
Raphael Bussieres
 
LW
 
 
 
21 $250,000 RFA - - - - - - - -
FARM TOTALS $19,825,000 $10,400,000 $3,500,000 $3,025,000 $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
Bryan Murray 67 $2,000,000 - - - - - - - - -
COACHING TOTALS $2,000,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 34 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 207,801  6,112  102% $82  $17,039,682
Level 2: 5000 174,112  5,121  102% $45  $7,835,040
Level 3: 2000 69,213  2,036  102% $33  $2,284,029
Level 4: 4000 137,265  4,037  101% $25  $3,431,625
Level 5: 1000 34,538  1,016  102% $160  $5,526,080
Total Attendance: 622,929  18,321 102% - $41,533,924

Balance Sheet

Income
Home Games Left 4
Average Attendance - % 18,321 (102%)
Average Income per Game $1,221,586
Year to Date Revenue $ 41,533,924
Estimated Revenue $4,886,344
End Year Estimated Revenue $46,420,268
  Expense
Days Remaining 2
Pro Expenses Per Days $204,878
Pro Year To Date Expenses $409,756
Farm Expenses Per Days $12,285
Farm Year To Date Expenses $24,570
Pro Payroll $42,000,000
Estimated Season Expenses $42,434,326

Bank Account
Current Funds $60,916,000
Projected Revenue + $46,420,268
Projected Expenses - $42,434,326
Projected Bank Account $64,901,942
 
Salary Cap
Salary Cap $48,000,000
Total Payroll $42,000,000
Remaining Cap Space $6,000,000