• LHSS - La Ligue de Hockey SimulÈ du Saguenay
  • Day 4Game 29
    Canucks2
    Sabres7
    Boxscore 0 Likes
  • Day 7Game 54
    Canucks0
    Panthers0
    Preview 0 Likes
  • Day 7Game 53
    Blackdemons0
    Demolitions0
    Preview 0 Likes
  • Day 6Game 45
    Demolitions0
    Blackdemons0
    Preview 0 Likes
  • Day 5Game 37
    Blackdemons0
    Demolitions0
    Preview 0 Likes
  • Day 4Game 29
    Demolitions2
    Blackdemons7
    Boxscore 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
Brad Boyes
 
 
RW
 
 
32 $5,000,000 $5,000,000 UFA - - - - - - -
Michal Neuvirth
 
 
 
 
G
26 $4,000,000 $4,500,000 $4,500,000 $5,000,000 RFA - - - - -
Nik Antropov
C
 
 
 
 
34 $4,000,000 $4,000,000 $5,100,000 UFA - - - - - -
Alex Goligoski
 
 
 
D
 
29 $3,600,000 RFA - - - - - - - -
Steve Montador
 
 
 
D
 
35 $3,500,000 $4,000,000 $4,000,000 UFA - - - - - -
Clarke MacArthur
 
LW
 
 
 
29 $2,750,000 RFA - - - - - - - -
Chris Higgins
 
LW
 
 
 
31 $2,500,000 $2,000,000 $2,000,000 $1,500,000 UFA - - - - -
Matt Stajan
C
 
 
 
 
31 $2,500,000 $2,000,000 $2,000,000 $1,500,000 UFA - - - - -
Jamie McBain
 
 
 
D
 
26 $2,500,000 $2,500,000 $3,000,000 RFA - - - - - -
Derek Boogaard
 
LW
 
 
 
32 $2,500,000 $2,500,000 UFA - - - - - - -
Ladislav Smid
 
 
 
D
 
28 $2,500,000 $2,500,000 RFA - - - - - - -
Chris Campoli
 
 
 
D
 
30 $1,900,000 UFA - - - - - - - -
Mike Ribeiro
C
 
 
 
 
34 $1,900,000 UFA - - - - - - - -
Nick Palmieri
 
 
RW
 
 
25 $1,750,000 RFA - - - - - - - -
Scott Gomez
C
 
 
 
 
35 $1,500,000 $1,000,000 UFA - - - - - - -
Ryan Hollweg
 
LW
 
 
 
31 $1,250,000 $1,000,000 UFA - - - - - - -
Martins Karsums
 
 
RW
 
 
28 $1,000,000 $1,000,000 $1,250,000 UFA - - - - - -
Danny DeKeiser
 
 
 
D
 
24 $950,000 RFA - - - - - - - -
Johan Franzen
 
 
RW
 
 
35 $800,000 UFA - - - - - - - -
Justin Falk
 
 
 
D
 
26 $800,000 RFA - - - - - - - -
Alex Stalock
 
 
 
 
G
27 $500,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $47,700,000 $32,000,000 $21,850,000 $8,000,000 $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
Karri Ramo
 
 
 
 
G
28 $950,000 RFA - - - - - - - -
Jonathan Blum
 
 
 
D
 
25 $900,000 $975,000 $1,000,000 $1,400,000 RFA - - - - -
Cameron Schilling
 
 
 
D
 
26 $900,000 $975,000 RFA - - - - - - -
Erik Cole
 
LW
 
 
 
36 $900,000 UFA - - - - - - - -
Michael Latta
C
 
 
 
 
23 $800,000 $850,000 $900,000 $1,000,000 RFA - - - - -
Billy Sweat
 
LW
 
 
 
26 $800,000 $800,000 RFA - - - - - - -
Corban Knight
C
 
 
 
 
24 $800,000 $800,000 RFA - - - - - - -
Robert Bortuzzo
 
 
 
D
 
25 $800,000 $800,000 RFA - - - - - - -
Seth Helgeson
 
 
 
D
 
24 $800,000 $800,000 RFA - - - - - - -
James Wright
C
 
 
 
 
24 $800,000 RFA - - - - - - - -
Dennis Everberg
 
 
RW
 
 
22 $700,000 $800,000 $900,000 RFA - - - - - -
Spencer Machacek
 
 
RW
 
 
26 $700,000 $800,000 RFA - - - - - - -
Andrej Nestrasil
C
 
 
 
 
23 $600,000 $650,000 $700,000 RFA - - - - - -
Brandon McMillan
 
LW
 
 
 
24 $600,000 $800,000 $800,000 RFA - - - - - -
Nick Shore
C
 
 
 
 
22 $600,000 $600,000 $600,000 RFA - - - - - -
Aaron Palushaj
 
 
RW
 
 
25 $600,000 $600,000 RFA - - - - - - -
Colton Sceviour
 
 
RW
 
 
25 $600,000 $600,000 RFA - - - - - - -
Derek Forbort
 
 
 
D
 
22 $600,000 $600,000 RFA - - - - - - -
Nick Pryor
 
 
 
D
 
24 $600,000 $600,000 RFA - - - - - - -
Alex Hutchings
 
LW
 
 
 
24 $600,000 RFA - - - - - - - -
Taylor Aronson
 
 
 
D
 
23 $600,000 RFA - - - - - - - -
Lane MacDermid
 
LW
 
 
 
25 $550,000 RFA - - - - - - - -
JC Lipon
 
 
RW
 
 
21 $500,000 $500,000 RFA - - - - - - -
Joel Vermin
 
 
RW
 
 
22 $500,000 $500,000 RFA - - - - - - -
Phil McRae
C
 
 
 
 
24 $500,000 $500,000 RFA - - - - - - -
Connor Hellebyuk
 
 
 
 
G
21 $500,000 RFA - - - - - - - -
Taylor Leier
 
LW
 
 
 
20 $500,000 RFA - - - - - - - -
Jake Paterson
 
 
 
 
G
20 $350,000 RFA - - - - - - - -
Ryan Olsen
C
 
 
 
 
20 $350,000 RFA - - - - - - - -
Thomas DiPauli
C
 
 
 
 
20 $250,000 RFA - - - - - - - -
FARM TOTALS $19,250,000 $13,550,000 $4,900,000 $2,400,000 $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
John Tortorella 51 $1,600,000 - - - - - - - - -
COACHING TOTALS $1,600,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 2 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 35,868  17,934  299% $85  $3,048,780
Level 2: 5000 30,000  15,000  300% $51  $1,530,000
Level 3: 2000 12,000  6,000  300% $32  $384,000
Level 4: 4000 24,000  12,000  300% $20  $480,000
Level 5: 1000 6,000  3,000  300% $100  $600,000
Total Attendance: 107,868  53,934 300% - $6,949,197

Balance Sheet

Income
Home Games Left -6
Average Attendance - % 53,934 (300%)
Average Income per Game $3,474,599
Year to Date Revenue $ 6,949,197
Estimated Revenue $-20,847,591
End Year Estimated Revenue $-13,898,394
  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 $47,700,000
Luxury Tax Total $4,448,567
Estimated Season Expenses $52,148,567

Bank Account
Current Funds $11,617,435
Projected Revenue + $-13,898,394
Projected Expenses - $52,148,567
Projected Bank Account $-54,429,526
 
Salary Cap
Salary Cap $48,000,000
Total Payroll $47,700,000
Remaining Cap Space $300,000