• LHSS - La Ligue de Hockey SimulÈ du Saguenay
  • Day 26Game 103
    Sabres3
    Red Wings2
    Boxscore 0 Likes
  • Day 26Game 103
    Blackdemons3
    Griffins2
    Boxscore 0 Likes
  • Day 27Game 104
    Griffins0
    Blackdemons0
    Preview 0 Likes
  • Day 28Game 105
    Blackdemons0
    Griffins0
    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
Ilya Kovalchuk
 
LW
 
 
 
31 $7,000,000 $6,500,000 $6,500,000 $5,500,000 UFA - - - - -
Robin Lehner
 
 
 
 
G
23 $3,500,000 $4,000,000 RFA - - - - - - -
Rob Scuderi
 
 
 
D
 
36 $3,375,000 UFA - - - - - - - -
Zach Bogosian
 
 
 
D
 
24 $3,000,000 $4,000,000 $4,000,000 $5,000,000 RFA - - - - -
Vincent Lecavalier
C
 
 
 
 
34 $3,000,000 $2,000,000 $1,000,000 UFA - - - - - -
Michael Frolik
 
 
RW
 
 
26 $3,000,000 RFA - - - - - - - -
Michael Kostka
 
 
 
D
 
29 $2,250,000 $2,300,000 UFA - - - - - - -
Evander Kane
 
LW
 
 
 
23 $1,750,000 $2,100,000 RFA - - - - - - -
Jared Cowen
 
 
 
D
 
23 $1,750,000 $2,000,000 RFA - - - - - - -
Scottie Upshall
 
 
RW
 
 
31 $1,700,000 $1,700,000 $1,700,000 UFA - - - - - -
Zack Kassian
 
 
RW
 
 
23 $1,500,000 $2,000,000 $2,000,000 RFA - - - - - -
Jonas Hiller
 
 
 
 
G
32 $1,500,000 UFA - - - - - - - -
Brandon Sutter
C
 
 
 
 
25 $1,400,000 RFA - - - - - - - -
Matt Martin
 
LW
 
 
 
25 $1,300,000 $1,700,000 RFA - - - - - - -
Andrei Loktionov
C
 
 
 
 
24 $1,300,000 RFA - - - - - - - -
Jakub Kindl
 
 
 
D
 
27 $1,200,000 RFA - - - - - - - -
Darcy Hordichuk
 
LW
 
 
 
34 $1,000,000 UFA - - - - - - - -
Darren Reid
 
 
RW
 
 
31 $1,000,000 UFA - - - - - - - -
Mathew Dumba
 
 
 
D
 
20 $750,000 RFA - - - - - - - -
Sean Monahan
C
 
 
 
 
20 $500,000 $500,000 RFA - - - - - - -
Josef Vasicek
C
 
 
 
 
34 $500,000 UFA - - - - - - - -
Randy Jones
 
 
 
D
 
33 $500,000 UFA - - - - - - - -
Sergei Samsonov
 
LW
 
 
 
36 $500,000 UFA - - - - - - - -
Bonus $500,000 - - - - - - - - -
PRO TOTALS $43,775,000 $28,800,000 $15,200,000 $10,500,000 $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
Matt Hackett
 
 
 
 
G
24 $995,000 $1,200,000 RFA - - - - - - -
Keaton Ellerby
 
 
 
D
 
26 $975,000 RFA - - - - - - - -
Martin Hanzal
C
 
 
 
 
27 $950,000 $800,000 RFA - - - - - - -
Alexei Morozov
 
 
RW
 
 
37 $950,000 UFA - - - - - - - -
Ladislav Nagy
 
LW
 
 
 
35 $950,000 UFA - - - - - - - -
Yannick Weber
 
 
 
D
 
26 $950,000 RFA - - - - - - - -
Roman Josi
 
 
 
D
 
24 $800,000 RFA - - - - - - - -
Alexandre Grenier
 
 
RW
 
 
23 $700,000 $800,000 $900,000 $995,000 RFA - - - - -
Blake Pietila
 
LW
 
 
 
21 $700,000 $800,000 $900,000 $995,000 RFA - - - - -
Angelo Esposito
C
 
 
 
 
25 $700,000 RFA - - - - - - - -
Jeffrey Foss
 
 
 
D
 
26 $700,000 RFA - - - - - - - -
Jeremy Smith
 
 
 
 
G
25 $700,000 RFA - - - - - - - -
Patrice Cormier
C
 
 
 
 
24 $700,000 RFA - - - - - - - -
Laurent Brossoit
 
 
 
 
G
21 $650,000 $750,000 $850,000 $950,000 RFA - - - - -
Max Friberg
 
 
RW
 
 
22 $600,000 $700,000 $800,000 $850,000 RFA - - - - -
Sergei Plotnikov
 
LW
 
 
 
24 $600,000 $650,000 $700,000 RFA - - - - - -
Kyle Rau
C
 
 
 
 
22 $500,000 $600,000 $700,000 $800,000 RFA - - - - -
Ebbe Siönäs
 
 
 
 
G
19 $500,000 $500,000 RFA - - - - - - -
Hudson Fasching
 
 
RW
 
 
19 $500,000 $500,000 RFA - - - - - - -
Remi Elie
 
LW
 
 
 
19 $500,000 $500,000 RFA - - - - - - -
Tommy Vannelli
 
 
 
D
 
19 $500,000 $500,000 RFA - - - - - - -
Zachary Sanford
 
LW
 
 
 
20 $500,000 $500,000 RFA - - - - - - -
Ben Maxwell
C
 
 
 
 
26 $500,000 RFA - - - - - - - -
James Livingstone
 
 
RW
 
 
24 $500,000 RFA - - - - - - - -
Robbie Russo
 
 
 
D
 
21 $500,000 RFA - - - - - - - -
Charles-Olivier Roussel
 
 
 
D
 
23 $400,000 RFA - - - - - - - -
Nicolas Deschamps
C
 
 
 
 
24 $400,000 RFA - - - - - - - -
Scott Timmins
C
 
 
 
 
25 $400,000 RFA - - - - - - - -
Brett Kulak
 
 
 
D
 
20 $350,000 RFA - - - - - - - -
Mackenzie MacEachern
 
LW
 
 
 
20 $350,000 RFA - - - - - - - -
Matt Grzelcyk
 
 
 
D
 
20 $350,000 RFA - - - - - - - -
Jyrki Jokipakka
 
 
 
D
 
23 $300,000 RFA - - - - - - - -
Klas Dahlbeck
 
 
 
D
 
23 $300,000 RFA - - - - - - - -
Christophe Lalancette
C
 
 
 
 
20 $250,000 RFA - - - - - - - -
Jacob Lagacé
 
LW
 
 
 
24 $250,000 RFA - - - - - - - -
Sami Aittokallio
 
 
 
 
G
22 $250,000 RFA - - - - - - - -
FARM TOTALS $20,720,000 $8,800,000 $4,850,000 $4,590,000 $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
Jacques Martin 57 $5,100,000 $5,100,000 - - - - - - - -
COACHING TOTALS $5,100,000 $5,100,000 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 11 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 16,733  1,521  25% $93  $1,556,169
Level 2: 5000 13,713  1,247  25% $59  $809,067
Level 3: 2000 5,243  477  24% $39  $204,477
Level 4: 4000 11,017  1,002  25% $27  $297,459
Level 5: 1000 3,000  273  27% $160  $480,000
Total Attendance: 49,706  4,519 25% - $3,899,194

Balance Sheet

Income
Home Games Left -3
Average Attendance - % 4,519 (25%)
Average Income per Game $354,472
Year to Date Revenue $ 3,899,194
Estimated Revenue $-1,063,417
End Year Estimated Revenue $2,835,777
  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 $43,775,000
Luxury Tax Total $1,591,920
Estimated Season Expenses $45,366,920

Bank Account
Current Funds $35,188,636
Projected Revenue + $2,835,777
Projected Expenses - $45,366,920
Projected Bank Account $-7,342,507
 
Salary Cap
Salary Cap $48,000,000
Total Payroll $43,775,000
Remaining Cap Space $4,225,000