• 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
Alexander Ovechkin
 
LW
 
 
 
29 $7,250,000 RFA - - - - - - - -
Ryan Mcdonagh
 
 
 
D
 
25 $4,500,000 $4,000,000 $4,750,000 RFA - - - - - -
Alexander Edler
 
 
 
D
 
28 $4,500,000 RFA - - - - - - - -
Ryan Kesler
C
 
 
 
 
30 $3,250,000 $3,500,000 $3,500,000 $3,250,000 UFA - - - - -
Viktor Fasth
 
 
 
 
G
32 $2,900,000 $2,750,000 UFA - - - - - - -
Niclas Bergfors
 
 
RW
 
 
27 $2,850,000 $2,850,000 RFA - - - - - - -
Dmitri Kalinin
 
 
 
D
 
34 $2,700,000 UFA - - - - - - - -
John Moore
 
 
 
D
 
24 $2,500,000 $2,500,000 $2,500,000 $2,500,000 RFA - - - - -
Byron Bitz
 
 
RW
 
 
30 $2,500,000 UFA - - - - - - - -
Alexander Steen
 
LW
 
 
 
30 $2,000,000 UFA - - - - - - - -
James Van Riemsdyk
 
LW
 
 
 
25 $1,500,000 $1,750,000 RFA - - - - - - -
Adam Burish
 
 
RW
 
 
31 $1,450,000 UFA - - - - - - - -
Michal Rozsival
 
 
 
D
 
36 $1,200,000 UFA - - - - - - - -
Andy Miele
C
 
 
 
 
26 $1,000,000 $1,250,000 RFA - - - - - - -
Chad Johnson
 
 
 
 
G
28 $1,000,000 RFA - - - - - - - -
Justin Abdelkader
 
LW
 
 
 
27 $1,000,000 RFA - - - - - - - -
Anders Lindback
 
 
 
 
G
26 $975,000 RFA - - - - - - - -
Mikael Granlund
C
 
 
 
 
22 $950,000 $1,000,000 RFA - - - - - - -
Brendan Gallagher
 
 
RW
 
 
22 $900,000 RFA - - - - - - - -
Ryan Murray
 
 
 
D
 
21 $750,000 RFA - - - - - - - -
Scott Laughton
C
 
 
 
 
20 $500,000 RFA - - - - - - - -
Bonus $1,575,000 - - - - - - - - -
PRO TOTALS $47,750,000 $19,600,000 $10,750,000 $5,750,000 $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
Nate Schmidt
 
 
 
D
 
23 $950,000 $1,000,000 RFA - - - - - - -
Anton Gustafsson
C
 
 
 
 
24 $875,000 $950,000 RFA - - - - - - -
Chris Lawrence
 
 
RW
 
 
27 $875,000 RFA - - - - - - - -
Blake Geoffrion
 
LW
 
 
 
26 $800,000 $900,000 $995,000 RFA - - - - - -
Niklas Svedberg
 
 
 
 
G
25 $750,000 RFA - - - - - - - -
Sasha Pokulok
 
 
 
D
 
28 $750,000 RFA - - - - - - - -
Markus Granlund
C
 
 
 
 
21 $700,000 $800,000 $850,000 $925,000 RFA - - - - -
Jeremy Williams
 
 
RW
 
 
30 $675,000 UFA - - - - - - - -
Jeremy Welsh
 
LW
 
 
 
26 $650,000 $675,000 RFA - - - - - - -
Mark McNeill
 
 
RW
 
 
21 $600,000 $700,000 $800,000 $900,000 RFA - - - - -
T.J Brodie
 
 
 
D
 
24 $600,000 $700,000 $750,000 $750,000 RFA - - - - -
David Schlemko
 
 
 
D
 
27 $600,000 $700,000 RFA - - - - - - -
Mat Clark
 
 
 
D
 
24 $550,000 RFA - - - - - - - -
Zack Smith
C
 
 
 
 
26 $550,000 RFA - - - - - - - -
Mattias Backman
 
 
 
D
 
22 $500,000 $500,000 $600,000 $650,000 RFA - - - - -
Curtis Lazar
C
 
 
 
 
19 $500,000 $500,000 RFA - - - - - - -
Elias Lindholm
C
 
 
 
 
20 $500,000 $500,000 RFA - - - - - - -
Hunter Shinkaruk
 
LW
 
 
 
20 $500,000 $500,000 RFA - - - - - - -
Ryan Pulock
 
 
 
D
 
20 $500,000 $500,000 RFA - - - - - - -
Tristan Jarry
 
 
 
 
G
19 $500,000 $500,000 RFA - - - - - - -
Nicolas Kerdiles
 
LW
 
 
 
20 $500,000 RFA - - - - - - - -
Nikita Alexeev
 
 
RW
 
 
33 $500,000 UFA - - - - - - - -
David Fischer
 
 
 
D
 
26 $450,000 RFA - - - - - - - -
Michael Schumacher
 
LW
 
 
 
22 $400,000 RFA - - - - - - - -
Troy Bourke
 
LW
 
 
 
20 $350,000 RFA - - - - - - - -
Stanislav Galiev
 
 
RW
 
 
22 $300,000 $325,000 $350,000 RFA - - - - - -
Tyler Graovac
C
 
 
 
 
21 $300,000 $350,000 $375,000 RFA - - - - - -
Adam Almquist
 
 
 
D
 
23 $300,000 RFA - - - - - - - -
Mark MacMillan
 
 
RW
 
 
22 $300,000 RFA - - - - - - - -
Alexandre Mallet
 
LW
 
 
 
22 $250,000 RFA - - - - - - - -
FARM TOTALS $16,575,000 $10,100,000 $4,720,000 $3,225,000 $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
Randy Carlyle 53 $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 48,000  0% $95  $4,560,000
Level 2: 5000 40,000  0% $60  $2,400,000
Level 3: 2000 16,000  0% $40  $640,000
Level 4: 4000 30,740  0% $32  $983,680
Level 5: 1000 7,647  0% $180  $1,376,460
Total Attendance: 142,387  0 0% - $10,916,887

Balance Sheet

Income
Home Games Left -8
Average Attendance - % 0%)
Average Income per Game $0
Year to Date Revenue $ 10,916,887
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 $47,750,000
Luxury Tax Total $7,701,545
Estimated Season Expenses $55,451,545

Bank Account
Current Funds $20,720,058
Projected Revenue + $0
Projected Expenses - $55,451,545
Projected Bank Account $-34,731,487
 
Salary Cap
Salary Cap $48,000,000
Total Payroll $47,750,000
Remaining Cap Space $250,000