• LHSS - La Ligue de Hockey SimulÈ du Saguenay
  • Day 5Game 39
    Blues3
    Penguins5
    Boxscore 0 Likes
  • Day 6Game 45
    Blues0
    Sabres0
    Preview 0 Likes
  • Day 7Game 55
    Sasquatch0
    Mustangs0
    Preview 0 Likes
  • Day 6Game 47
    Mustangs5
    Sasquatch4
    Boxscore 0 Likes
  • Day 5Game 39
    Sasquatch3
    Mustangs5
    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
Alex Pietrangelo
 
 
 
D
 
24 $6,500,000 $7,000,000 $7,500,000 $8,000,000 RFA - - - - -
Nicklas Backstrom
C
 
 
 
 
27 $6,430,000 $6,430,000 $7,000,000 $7,000,000 UFA - - - - -
Carey Price
 
 
 
 
G
27 $4,000,000 RFA - - - - - - - -
Jake Gardiner
 
 
 
D
 
24 $3,800,000 $3,800,000 $4,000,000 $4,000,000 RFA - - - - -
Travis Zajac
C
 
 
 
 
29 $3,100,000 $3,100,000 UFA - - - - - - -
David Perron
 
LW
 
 
 
26 $2,600,000 RFA - - - - - - - -
Ted Purcell
 
LW
 
 
 
29 $2,400,000 $2,500,000 UFA - - - - - - -
Jordan Eberle
 
 
RW
 
 
24 $2,250,000 RFA - - - - - - - -
Bryce Lampman
 
 
 
D
 
32 $2,200,000 UFA - - - - - - - -
Sergei Shirokov
 
 
RW
 
 
28 $1,800,000 RFA - - - - - - - -
Sam Gagner
C
 
 
 
 
25 $1,750,000 $1,850,000 RFA - - - - - - -
Maxim Lapierre
C
 
 
 
 
29 $1,700,000 RFA - - - - - - - -
Jamie Benn
 
LW
 
 
 
25 $1,200,000 $1,200,000 $1,500,000 RFA - - - - - -
Matthew Spiller
 
 
 
D
 
31 $1,150,000 UFA - - - - - - - -
Patrick Kaleta
 
 
RW
 
 
28 $1,150,000 RFA - - - - - - - -
Yann Sauvé
 
 
 
D
 
24 $1,000,000 $1,100,000 $1,400,000 RFA - - - - - -
Nick Leddy
 
 
 
D
 
23 $1,000,000 $1,100,000 RFA - - - - - - -
Brandon Yip
 
 
RW
 
 
29 $1,000,000 RFA - - - - - - - -
Cody Ceci
 
 
 
D
 
21 $750,000 RFA - - - - - - - -
Filip Forsberg
 
LW
 
 
 
20 $750,000 RFA - - - - - - - -
Ray Emery
 
 
 
 
G
32 $750,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $47,280,000 $28,080,000 $21,400,000 $19,000,000 $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
Drew Shore
C
 
 
 
 
23 $950,000 $950,000 RFA - - - - - - -
Jeff Skinner
 
LW
 
 
 
22 $900,000 $1,000,000 RFA - - - - - - -
Matt Halischuk
 
 
RW
 
 
26 $900,000 RFA - - - - - - - -
Dougie Hamilton
 
 
 
D
 
21 $850,000 $1,000,000 $1,100,000 RFA - - - - - -
Patrick Wey
 
 
 
D
 
23 $825,000 RFA - - - - - - - -
Andrew Campbell
 
 
 
D
 
26 $750,000 RFA - - - - - - - -
Brock Trotter
 
LW
 
 
 
27 $750,000 RFA - - - - - - - -
Martin Marincin
 
 
 
D
 
22 $750,000 RFA - - - - - - - -
Slava Voynov
 
 
 
D
 
24 $740,000 $785,000 RFA - - - - - - -
Corey Crawford
 
 
 
 
G
30 $700,000 $700,000 UFA - - - - - - -
Sergey Kalinin
C
 
 
 
 
23 $650,000 $725,000 RFA - - - - - - -
Nicolas Deslauriers
 
LW
 
 
 
23 $650,000 RFA - - - - - - - -
Jesper Fast
 
 
RW
 
 
23 $600,000 RFA - - - - - - - -
Teemu Hartikainen
 
LW
 
 
 
24 $600,000 RFA - - - - - - - -
Petr Straka
 
 
RW
 
 
22 $550,000 $650,000 RFA - - - - - - -
Brett Pesce
 
 
 
D
 
20 $500,000 $500,000 RFA - - - - - - -
Cal Petersen
 
 
 
 
G
20 $500,000 $500,000 RFA - - - - - - -
Josh Morrissey
 
 
 
D
 
19 $500,000 $500,000 RFA - - - - - - -
Ryan Dzingel
 
LW
 
 
 
22 $500,000 $500,000 RFA - - - - - - -
Sven Andrighetto
 
 
RW
 
 
21 $500,000 $500,000 RFA - - - - - - -
David Desharnais
C
 
 
 
 
28 $500,000 RFA - - - - - - - -
Devin Shore
C
 
 
 
 
20 $500,000 RFA - - - - - - - -
Joonas Korpisalo
 
 
 
 
G
20 $500,000 RFA - - - - - - - -
T.J. Tynan
C
 
 
 
 
22 $440,000 $600,000 RFA - - - - - - -
Ty Rattie
 
 
RW
 
 
21 $375,000 RFA - - - - - - - -
Patrick Maroon
 
LW
 
 
 
26 $250,000 RFA - - - - - - - -
FARM TOTALS $16,230,000 $8,910,000 $1,100,000 $0 $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
Claude Julien 49 $1,800,000 $1,800,000 - - - - - - - -
COACHING TOTALS $1,800,000 $1,800,000 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 3 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 60,000  20,000  333% $89  $5,340,000
Level 2: 5000 49,998  16,666  333% $57  $2,849,886
Level 3: 2000 20,000  6,667  333% $35  $700,000
Level 4: 4000 40,000  13,333  333% $24  $960,000
Level 5: 1000 9,769  3,256  326% $174  $1,699,806
Total Attendance: 179,767  59,922 333% - $13,282,146

Balance Sheet

Income
Home Games Left -10
Average Attendance - % 59,922 (333%)
Average Income per Game $4,427,382
Year to Date Revenue $ 13,282,146
Estimated Revenue $-44,273,820
End Year Estimated Revenue $-30,991,674
  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 $47,280,000
Luxury Tax Total $8,094,240
Estimated Season Expenses $55,374,240

Bank Account
Current Funds $48,975,637
Projected Revenue + $-30,991,674
Projected Expenses - $55,374,240
Projected Bank Account $-37,390,277
 
Salary Cap
Salary Cap $48,000,000
Total Payroll $47,280,000
Remaining Cap Space $720,000