• LHSS - La Ligue de Hockey SimulÈ du Saguenay
  • Day 13Game 77
    Canadiens2
    Flyers4
    Boxscore 0 Likes
  • Day 13Game 78
    Canadiens4
    Blue Jackets5
    Boxscore 0 Likes
  • Day 14Game 82
    Patriotes9
    5
    Boxscore 0 Likes
  • Day 13Game 78
    4
    Patriotes5
    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
Henrik Lundqvist
 
 
 
 
G
32 $3,750,000 $3,750,000 UFA - - - - - - -
Scott Hartnell
 
LW
 
 
 
32 $3,500,000 UFA - - - - - - - -
Frans Nielsen
C
 
 
 
 
30 $3,250,000 UFA - - - - - - - -
Andrew Alberts
 
 
 
D
 
33 $2,500,000 $2,500,000 UFA - - - - - - -
Greg Stewart
 
LW
 
 
 
28 $2,500,000 $2,800,000 RFA - - - - - - -
Pierre-Marc Bouchard
C
 
 
 
 
30 $2,500,000 UFA - - - - - - - -
Steve Downie
 
 
RW
 
 
27 $2,250,000 RFA - - - - - - - -
Dustin Boyd
C
 
 
 
 
28 $1,800,000 RFA - - - - - - - -
Vitaly Vishnevsky
 
 
 
D
 
34 $1,750,000 $900,000 UFA - - - - - - -
David Jones
 
 
RW
 
 
30 $1,600,000 UFA - - - - - - - -
Evgeny Dadonov
 
 
RW
 
 
25 $1,500,000 $1,800,000 $2,000,000 $2,600,000 RFA - - - - -
Raphael Diaz
 
 
 
D
 
28 $1,500,000 $1,750,000 $2,000,000 UFA - - - - - -
Mark Stuart
 
 
 
D
 
30 $1,450,000 UFA - - - - - - - -
Wes O'Neill
 
 
 
D
 
28 $1,300,000 $1,800,000 $2,100,000 UFA - - - - - -
Adam Pardy
 
 
 
D
 
30 $1,300,000 UFA - - - - - - - -
Viktor Stalberg
 
LW
 
 
 
28 $1,250,000 RFA - - - - - - - -
Enver Lisin
 
 
RW
 
 
28 $1,200,000 $1,200,000 RFA - - - - - - -
Tomas Plekanec
C
 
 
 
 
32 $1,200,000 UFA - - - - - - - -
Nikolai Zherdev
 
 
RW
 
 
30 $1,000,000 UFA - - - - - - - -
Dustin Kohn
 
 
 
D
 
27 $975,000 RFA - - - - - - - -
Brett Maclean
 
LW
 
 
 
26 $950,000 RFA - - - - - - - -
Allen York
 
 
 
 
G
25 $900,000 RFA - - - - - - - -
Colton Parayko
 
 
 
D
 
21 $750,000 RFA - - - - - - - -
Shaone Morrisonn
 
 
 
D
 
32 $500,000 $750,000 UFA - - - - - - -
Marcel Goc
C
 
 
 
 
31 $500,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $41,675,000 $17,250,000 $6,100,000 $2,600,000 $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
Cameron Gaunce
 
 
 
D
 
24 $975,000 RFA - - - - - - - -
Lars Eller
C
 
 
 
 
25 $950,000 $1,200,000 $1,300,000 RFA - - - - - -
Nick Spaling
 
LW
 
 
 
26 $950,000 $950,000 RFA - - - - - - -
Jason Akeson
 
 
RW
 
 
24 $900,000 $1,000,000 RFA - - - - - - -
Philip Larsen
 
 
 
D
 
25 $800,000 $875,000 $975,000 $1,300,000 RFA - - - - -
Tyler Pitlick
 
 
RW
 
 
23 $800,000 $1,000,000 $1,100,000 RFA - - - - - -
Brian Dumoulin
 
 
 
D
 
23 $800,000 $900,000 RFA - - - - - - -
Darcy Kuemper
 
 
 
 
G
24 $800,000 RFA - - - - - - - -
Joni Ortio
 
 
 
 
G
23 $777,000 RFA - - - - - - - -
Andrew Hammond
 
 
 
 
G
26 $750,000 RFA - - - - - - - -
Alex Petrovic
 
 
 
D
 
22 $725,000 RFA - - - - - - - -
Corey Trivino
C
 
 
 
 
24 $700,000 RFA - - - - - - - -
Danny Kristo
 
 
RW
 
 
24 $700,000 RFA - - - - - - - -
Marek Zagrapan
C
 
 
 
 
28 $700,000 RFA - - - - - - - -
Peter Holland
C
 
 
 
 
23 $700,000 RFA - - - - - - - -
Jiri Sekac
 
LW
 
 
 
22 $600,000 $700,000 $800,000 $900,000 RFA - - - - -
Barclay Goodrow
 
 
RW
 
 
21 $600,000 $600,000 RFA - - - - - - -
Bryan Bickell
 
LW
 
 
 
28 $600,000 $800,000 RFA - - - - - - -
Nikita Nesterov
 
 
 
D
 
21 $600,000 $600,000 RFA - - - - - - -
Jordan Szwarz
 
 
RW
 
 
23 $550,000 $600,000 RFA - - - - - - -
Andrei Mironov
 
 
 
D
 
20 $500,000 $500,000 RFA - - - - - - -
Andrey Pedan
 
 
 
D
 
21 $500,000 $500,000 RFA - - - - - - -
Kristers Gudlevskis
 
 
 
 
G
22 $500,000 $500,000 RFA - - - - - - -
Sergey Tolchinsky
 
LW
 
 
 
19 $500,000 $500,000 RFA - - - - - - -
Tobias Lindberg
 
 
RW
 
 
19 $500,000 $500,000 RFA - - - - - - -
Tyler Lewington
 
 
 
D
 
20 $500,000 $500,000 RFA - - - - - - -
Charles Hudon
 
LW
 
 
 
20 $500,000 RFA - - - - - - - -
Viktor Loov
 
 
 
D
 
22 $500,000 RFA - - - - - - - -
David Musil
 
 
 
D
 
21 $350,000 RFA - - - - - - - -
FARM TOTALS $19,327,000 $12,225,000 $4,175,000 $2,200,000 $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
Guy Carbonneau 49 $2,000,000 $2,000,000 $2,000,000 - - - - - - -
COACHING TOTALS $2,000,000 $2,000,000 $2,000,000 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 7 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 34,504  4,929  82% $95  $3,277,880
Level 2: 5000 27,846  3,978  80% $63  $1,754,298
Level 3: 2000 10,887  1,555  78% $43  $468,141
Level 4: 4000 19,770  2,824  71% $35  $691,950
Level 5: 1000 6,000  857  86% $160  $960,000
Total Attendance: 99,007  14,144 79% - $8,225,109

Balance Sheet

Income
Home Games Left -6
Average Attendance - % 14,144 (79%)
Average Income per Game $1,175,016
Year to Date Revenue $ 8,225,109
Estimated Revenue $-7,050,093
End Year Estimated Revenue $1,175,016
  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 $41,675,000
Luxury Tax Total $10,062,519
Estimated Season Expenses $51,737,519

Bank Account
Current Funds $18,941,528
Projected Revenue + $1,175,016
Projected Expenses - $51,737,519
Projected Bank Account $-31,620,975
 
Salary Cap
Salary Cap $48,000,000
Total Payroll $41,675,000
Remaining Cap Space $6,325,000