• 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
Anze Kopitar
C
 
 
 
 
27 $6,375,000 $6,375,000 RFA - - - - - - -
Patrick Kane
 
 
RW
 
 
26 $6,000,000 $6,500,000 $7,500,000 $9,000,000 RFA - - - - -
Dion Phaneuf
 
 
 
D
 
29 $5,600,000 $5,600,000 UFA - - - - - - -
Dany Heatley
 
LW
 
 
 
33 $4,750,000 $4,000,000 UFA - - - - - - -
Shea Weber
 
 
 
D
 
29 $4,250,000 $4,500,000 UFA - - - - - - -
Johnny Gaudreau
 
LW
 
 
 
21 $3,000,000 $3,250,000 $3,750,000 $4,000,000 RFA - - - - -
Wayne Simmonds
 
 
RW
 
 
26 $1,900,000 $2,300,000 RFA - - - - - - -
Rostislav Olesz
 
LW
 
 
 
29 $1,600,000 RFA - - - - - - - -
Nikita Kucherov
 
 
RW
 
 
21 $1,500,000 $2,000,000 $2,500,000 $3,000,000 RFA - - - - -
Pascal Leclaire
 
 
 
 
G
32 $1,500,000 UFA - - - - - - - -
Ryan Johansen
C
 
 
 
 
22 $1,500,000 RFA - - - - - - - -
Jon Merrill
 
 
 
D
 
22 $1,200,000 RFA - - - - - - - -
Justin Faulk
 
 
 
D
 
22 $1,000,000 $1,500,000 $2,000,000 RFA - - - - - -
John Gibson
 
 
 
 
G
21 $1,000,000 $1,500,000 RFA - - - - - - -
Eric Wellwood
 
LW
 
 
 
24 $975,000 RFA - - - - - - - -
Mika Zibanejad
C
 
 
 
 
21 $850,000 $955,000 $1,300,000 RFA - - - - - -
Mike Brown
 
 
RW
 
 
29 $850,000 RFA - - - - - - - -
Paul Martin
 
 
 
D
 
33 $800,000 UFA - - - - - - - -
Staffan Kronwall
 
 
 
D
 
32 $750,000 UFA - - - - - - - -
Darnell Nurse
 
 
 
D
 
19 $500,000 $500,000 RFA - - - - - - -
Dominic Moore
C
 
 
 
 
34 $500,000 UFA - - - - - - - -
Michel Ouellet
 
 
RW
 
 
32 $500,000 UFA - - - - - - - -
Riley Cote
 
LW
 
 
 
32 $500,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $47,400,000 $38,980,000 $17,050,000 $16,000,000 $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
Eric Fehr
 
 
RW
 
 
29 $995,000 $995,000 UFA - - - - - - -
Nathan Paetsch
 
 
 
D
 
31 $950,000 $950,000 UFA - - - - - - -
Craig Smith
 
 
RW
 
 
25 $850,000 RFA - - - - - - - -
Tom Wilson
 
 
RW
 
 
20 $750,000 RFA - - - - - - - -
Josh Manson
 
 
 
D
 
23 $700,000 $800,000 $900,000 $995,000 RFA - - - - -
Zac Leslie
 
 
 
D
 
20 $700,000 $800,000 $900,000 $999,000 RFA - - - - -
Taylor Beck
 
LW
 
 
 
23 $700,000 $800,000 $900,000 RFA - - - - - -
Antti Raanta
 
 
 
 
G
25 $700,000 RFA - - - - - - - -
Brandon Pirri
 
 
RW
 
 
23 $650,000 RFA - - - - - - - -
Mike Reilly
 
 
 
D
 
22 $600,000 $700,000 $800,000 $900,000 RFA - - - - -
Zach Redmond
 
 
 
D
 
26 $525,000 RFA - - - - - - - -
Joe Morrow
 
 
 
D
 
22 $500,000 $550,000 $550,000 $600,000 RFA - - - - -
Bo Horvat
C
 
 
 
 
19 $500,000 $500,000 RFA - - - - - - -
Connor Clifton
 
 
 
D
 
19 $500,000 $500,000 RFA - - - - - - -
Frederik Gauthier
C
 
 
 
 
19 $500,000 $500,000 RFA - - - - - - -
Max Domi
 
LW
 
 
 
19 $500,000 $500,000 RFA - - - - - - -
Robert Hagg
 
 
 
D
 
19 $500,000 $500,000 RFA - - - - - - -
Valentin Zykov
 
LW
 
 
 
19 $500,000 $500,000 RFA - - - - - - -
Will Butcher
 
 
 
D
 
19 $500,000 $500,000 RFA - - - - - - -
Ilya Bryzgalov
 
 
 
 
G
34 $500,000 UFA - - - - - - - -
Jujhar Khaira
 
LW
 
 
 
20 $500,000 RFA - - - - - - - -
Mike Hoffman
 
LW
 
 
 
25 $500,000 RFA - - - - - - - -
Ryan White
C
 
 
 
 
26 $500,000 RFA - - - - - - - -
Tyler Beskorowany
 
 
 
 
G
24 $450,000 $450,000 RFA - - - - - - -
Anthony Peluso
 
 
RW
 
 
25 $400,000 $500,000 RFA - - - - - - -
Daultan Leveillé
C
 
 
 
 
24 $400,000 $450,000 RFA - - - - - - -
Joel Armia
 
 
RW
 
 
21 $350,000 $450,000 $550,000 $650,000 RFA - - - - -
Colin Smith
C
 
 
 
 
21 $250,000 RFA - - - - - - - -
FARM TOTALS $15,970,000 $10,945,000 $4,600,000 $4,144,000 $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
Ken Hitchcock 58 $2,000,000 $2,000,000 - - - - - - - -
COACHING TOTALS $2,000,000 $2,000,000 $0 $0 $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% $100  $0
Level 2: 5000 0% $60  $0
Level 3: 2000 0% $35  $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 $47,400,000
Luxury Tax Total $758,258
Estimated Season Expenses $48,158,258

Bank Account
Current Funds $17,336,363
Projected Revenue + $0
Projected Expenses - $48,158,258
Projected Bank Account $-30,821,895
 
Salary Cap
Salary Cap $48,000,000
Total Payroll $47,400,000
Remaining Cap Space $600,000