• LHSS - La Ligue de Hockey SimulÈ du Saguenay
  •  

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
Sidney Crosby
C
 
 
 
 
27 $6,500,000 $6,500,000 RFA - - - - - - -
Tobias Enstrom
 
 
 
D
 
30 $4,250,000 $4,500,000 $5,000,000 UFA - - - - - -
Phil Kessel
 
 
RW
 
 
27 $3,500,000 $4,000,000 $5,250,000 RFA - - - - - -
Gilbert Brule
C
 
 
 
 
27 $3,000,000 $3,000,000 RFA - - - - - - -
Tyler Weiman
 
 
 
 
G
30 $3,000,000 $3,000,000 UFA - - - - - - -
Artemi Panarin
 
LW
 
 
 
23 $2,500,000 $3,000,000 $3,500,000 $4,000,000 RFA - - - - -
Ryan Whitney
 
 
 
D
 
31 $2,000,000 UFA - - - - - - - -
Dmitry Kulikov
 
 
 
D
 
24 $1,750,000 $2,000,000 RFA - - - - - - -
Travis Hamonic
 
 
 
D
 
24 $1,750,000 RFA - - - - - - - -
Keith Kinkaid
 
 
 
 
G
25 $1,500,000 RFA - - - - - - - -
Tyler Cuma
 
 
 
D
 
24 $1,300,000 RFA - - - - - - - -
Kellan Lain
 
LW
 
 
 
25 $1,250,000 $1,600,000 RFA - - - - - - -
Jaden Schwartz
 
LW
 
 
 
22 $1,250,000 RFA - - - - - - - -
Tyler Bozak
C
 
 
 
 
28 $1,250,000 RFA - - - - - - - -
Anthony Stewart
 
 
RW
 
 
29 $1,100,000 $1,100,000 UFA - - - - - - -
Alexander Perezhogin
 
 
RW
 
 
31 $950,000 UFA - - - - - - - -
Brandon Bollig
 
LW
 
 
 
27 $800,000 $900,000 RFA - - - - - - -
Viktor Arvidsson
 
 
RW
 
 
21 $500,000 $500,000 RFA - - - - - - -
Darroll Powe
C
 
 
 
 
29 $500,000 RFA - - - - - - - -
Malcolm Subban
 
 
 
 
G
21 $500,000 RFA - - - - - - - -
Sami Lepisto
 
 
 
D
 
30 $500,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $39,650,000 $30,100,000 $13,750,000 $4,000,000 $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
Nick Bjugstad
C
 
 
 
 
22 $1,250,000 RFA - - - - - - - -
Garret Sparks
 
 
 
 
G
21 $999,999 $999,999 $999,999 $999,999 RFA - - - - -
Brandon Prust
 
LW
 
 
 
30 $960,000 UFA - - - - - - - -
Michal Repik
 
 
RW
 
 
26 $900,000 RFA - - - - - - - -
Charlie Coyle
C
 
 
 
 
22 $800,000 $900,000 $1,000,000 RFA - - - - - -
Carl Gunnarsson
 
 
 
D
 
28 $800,000 RFA - - - - - - - -
Mark Fraser
 
 
 
D
 
28 $800,000 RFA - - - - - - - -
Pavel Valentenko
 
 
 
D
 
27 $800,000 RFA - - - - - - - -
Jordan Caron
 
 
RW
 
 
24 $750,000 $875,000 RFA - - - - - - -
Chris Tierney
C
 
 
 
 
20 $750,000 RFA - - - - - - - -
Shayne Gostisbehere
 
 
 
D
 
21 $750,000 RFA - - - - - - - -
Christian Thomas
 
LW
 
 
 
22 $700,000 $800,000 RFA - - - - - - -
Brett Ritchie
 
 
RW
 
 
21 $600,000 $650,000 $700,000 RFA - - - - - -
Jamie Oleksiak
 
 
 
D
 
22 $600,000 $700,000 $800,000 RFA - - - - - -
Louis Leblanc
C
 
 
 
 
23 $600,000 $700,000 $800,000 RFA - - - - - -
Andrew O'Brien
 
 
 
D
 
22 $600,000 $700,000 RFA - - - - - - -
Brandon Burlon
 
 
 
D
 
24 $600,000 RFA - - - - - - - -
Marc-André Bourdon
 
 
 
D
 
25 $600,000 RFA - - - - - - - -
Tim Schaller
C
 
 
 
 
24 $600,000 RFA - - - - - - - -
Mikko Lehtonen
 
 
RW
 
 
27 $550,000 $600,000 RFA - - - - - - -
Alexander Wennberg
C
 
 
 
 
20 $500,000 $500,000 RFA - - - - - - -
Andreas Johnsson
 
LW
 
 
 
20 $500,000 $500,000 RFA - - - - - - -
Artturi Lehkonen
 
LW
 
 
 
19 $500,000 $500,000 RFA - - - - - - -
Chris Bigras
 
 
 
D
 
19 $500,000 $500,000 RFA - - - - - - -
Cole Cassels
C
 
 
 
 
19 $500,000 $500,000 RFA - - - - - - -
Connor Hurley
C
 
 
 
 
19 $500,000 $500,000 RFA - - - - - - -
Emil Djuse
 
 
 
D
 
21 $500,000 $500,000 RFA - - - - - - -
Eric Comrie
 
 
 
 
G
19 $500,000 $500,000 RFA - - - - - - -
Gustav Olofsson
 
 
 
D
 
20 $500,000 $500,000 RFA - - - - - - -
Jeremy Gregoire
C
 
 
 
 
19 $500,000 $500,000 RFA - - - - - - -
Jonathan Drouin
 
LW
 
 
 
19 $500,000 $500,000 RFA - - - - - - -
Nikita Zadorov
 
 
 
D
 
19 $500,000 $500,000 RFA - - - - - - -
Stephen Harper
 
LW
 
 
 
19 $500,000 $500,000 RFA - - - - - - -
Jan Mursak
 
LW
 
 
 
26 $500,000 RFA - - - - - - - -
Linus Ullmark
 
 
 
 
G
21 $500,000 RFA - - - - - - - -
Matt Lindblad
C
 
 
 
 
24 $500,000 RFA - - - - - - - -
Gemel Smith
C
 
 
 
 
20 $350,000 RFA - - - - - - - -
Jack Campbell
 
 
 
 
G
22 $260,000 RFA - - - - - - - -
Daniel Zaar
 
 
RW
 
 
20 $250,000 RFA - - - - - - - -
Mitchell Moroz
 
LW
 
 
 
20 $250,000 RFA - - - - - - - -
FARM TOTALS $24,119,999 $13,424,999 $4,299,999 $999,999 $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
Jacques Lemaire 64 $3,000,000 $3,000,000 $3,000,000 $3,000,000 - - - - - -
COACHING TOTALS $3,000,000 $3,000,000 $3,000,000 $3,000,000 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 0 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 $39,650,000
Luxury Tax Total $11,649,499
Estimated Season Expenses $51,299,499

Bank Account
Current Funds $10,397,498
Projected Revenue + $0
Projected Expenses - $51,299,499
Projected Bank Account $-40,902,001
 
Salary Cap
Salary Cap $48,000,000
Total Payroll $39,650,000
Remaining Cap Space $8,350,000