• Fédération Estrienne de Hockey Simulé

« back

next »

  • Day 78Game 378
    Penguins3
    Canucks0
    Boxscore
  • Day 81Game 388
    Flyers0
    Penguins0
    Preview
  • Day 82Game 396
    Penguins0
    Canucks0
    Preview
  • Day 84Game 407
    Penguins0
    Canadiens0
    Preview
  • Day 85Game 413
    Blues0
    Penguins0
    Preview
  • Day 78Game 376
    Penguins2
    Pirates0
    Boxscore
  • Day 79Game 384
    Bears1
    Penguins2
    Boxscore
  • Day 81Game 391
    Penguins0
    Bulldogs0
    Preview
  • Day 82Game 400
    Pirates0
    Penguins0
    Preview
  • Day 83Game 407
    Bulldogs0
    Penguins0
    Preview
  • Day 85Game 411
    Penguins0
    Moose0
    Preview
  • Day 86Game 422
    Moose
    Penguins
    Preview

Finances


Pro Team Payroll

Finances - Pro Team Payroll
* = No Trade Clause
Players Position(s) Age 2012-13 2013-14 2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2022/22
Anze Kopitar
C
 
 
 
 
0 $8,160,000 $8,160,000 $8,160,000 RFA - - - - - -
Jeff Carter
C
 
 
 
 
0 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 RFA - - - -
Patrick Marleau
 
LW
 
 
 
0 $6,300,000 $6,300,000 $6,300,000 $6,300,000 RFA - - - - -
Chris Pronger
 
 
 
D
 
0 $6,250,000 $6,250,000 RFA - - - - - - -
Patrik Elias
 
LW
 
 
 
0 $6,000,000 $6,000,000 $6,000,000 RFA - - - - - -
Shane Doan
C
 
 
 
 
0 $4,550,000 RFA - - - - - - - -
Ryan Suter
 
 
 
D
 
0 $3,500,000 $3,500,000 RFA - - - - - - -
Drew Doughty
 
 
 
D
 
0 $3,475,000 $3,475,000 $3,475,000 RFA - - - - - -
Dustin Byfuglien
 
 
RW
 
 
0 $3,000,000 $3,000,000 $3,000,000 RFA - - - - - -
Jason Spezza
C
 
 
 
 
0 $3,000,000 $3,000,000 $3,000,000 RFA - - - - - -
Ales Kotalik
 
LW
 
 
 
0 $2,333,333 $2,333,333 $2,333,333 $2,333,333 RFA - - - - -
Brian Pothier
 
 
 
D
 
0 $2,050,000 $2,050,000 RFA - - - - - - -
Bobby Ryan
 
 
RW
 
 
0 $1,921,667 RFA - - - - - - - -
Marc-Andre Fleury
 
 
 
 
G
0 $1,683,175 $1,683,175 $1,683,175 $1,683,175 $1,683,175 RFA - - - -
Ray Emery
 
 
 
 
G
0 $1,500,000 $1,500,000 $1,500,000 $1,500,000 RFA - - - - -
Stephane Robidas
 
 
 
D
 
0 $1,500,000 $1,500,000 $1,500,000 RFA - - - - - -
Johan Franzen
 
 
RW
 
 
0 $941,667 $941,667 $941,667 RFA - - - - - -
Mason Raymond
 
 
RW
 
 
0 $883,333 RFA - - - - - - - -
Carl Gunnarsson
 
 
 
D
 
0 $800,000 $800,000 $800,000 $800,000 $800,000 RFA - - - -
Grant Clitsome
 
 
 
D
 
0 $625,000 $625,000 $625,000 $625,000 $625,000 RFA - - - -
Radim Vrbata
 
 
RW
 
 
0 $550,000 $550,000 $550,000 RFA - - - - - -
PRO TOTALS $65,523,175 $58,168,175 $46,368,175 $19,741,508 $9,608,175 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2012-13 2013-14 2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2022/22
Dennis Wideman
 
 
 
D
 
0 $3,937,500 $3,937,500 $3,937,500 RFA - - - - - -
Zach Bogosian
 
 
 
D
 
0 $3,375,000 $3,375,000 $3,375,000 RFA - - - - - -
Pascal Dupuis
 
LW
 
 
 
0 $3,255,000 RFA - - - - - - - -
James Vandermeer
 
 
 
D
 
0 $2,300,000 $2,300,000 $2,300,000 $2,300,000 $2,300,000 RFA - - - -
Radek Martinek
 
 
 
D
 
0 $1,500,000 $1,500,000 $1,500,000 $1,500,000 RFA - - - - -
Eric Boulton
 
LW
 
 
 
0 $860,000 RFA - - - - - - - -
David Clarkson
 
 
RW
 
 
0 $837,500 $837,500 $837,500 $837,500 $837,500 RFA - - - -
Tyler Seguin
C
LW
RW
 
 
0 $800,000 $800,000 $800,000 $800,000 RFA - - - - -
Jim Slater
C
 
 
 
 
0 $775,000 $775,000 RFA - - - - - - -
Jonathan Bernier
 
 
 
 
G
0 $715,000 $715,000 $715,000 $715,000 $715,000 RFA - - - -
Logan Couture
C
 
 
 
 
0 $715,000 $715,000 $715,000 $715,000 $715,000 RFA - - - -
Beau Bennett
 
LW
 
 
 
0 $700,000 $700,000 $700,000 $700,000 RFA - - - - -
Barry Brust
 
 
 
 
G
0 $700,000 RFA - - - - - - - -
Cody Franson
 
 
 
D
 
0 $693,889 $693,889 $693,889 $693,889 $693,889 RFA - - - -
Clayton Stoner
 
 
 
D
 
0 $665,500 $665,500 $665,500 $665,500 $665,500 RFA - - - -
Mark Pysyk
 
 
 
D
 
0 $600,000 $600,000 $600,000 $600,000 RFA - - - - -
Derek Dorsett
 
 
RW
 
 
0 $563,333 $563,333 $563,333 RFA - - - - - -
Cory Schneider
 
 
 
 
G
0 $550,000 $550,000 RFA - - - - - - -
Pierre-Marc Bouchard
 
LW
 
 
 
0 $550,000 $550,000 RFA - - - - - - -
Andy Chiodo
 
 
 
 
G
0 $550,000 $500,000 RFA - - - - - - -
Jannik Hansen
 
 
RW
 
 
0 $508,333 RFA - - - - - - - -
Robert Nilsson
 
 
RW
 
 
0 $500,000 $500,000 $500,000 $500,000 $500,000 RFA - - - -
Dean McAmmond
C
 
 
 
 
0 $500,000 $500,000 RFA - - - - - - -
John Scott
 
 
 
D
 
0 $500,000 $500,000 RFA - - - - - - -
Kyle Brodziak
C
 
 
 
 
0 $500,000 RFA - - - - - - - -
FARM TOTALS $27,151,055 $21,277,722 $17,902,722 $10,026,889 $6,426,889 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2012-13 2013-14 2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2022/22
Terry Murray 60 $4,100,000 $4,100,000 - - - - - - - -
Bruce Boudreau 55 $1,700,000 - - - - - - - - -
COACHING TOTALS $5,800,000 $4,100,000 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 24 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 115,187  4,799  80% $100  $11,518,700
Level 2: 5000 112,561  4,690  94% $60  $6,753,660
Level 3: 2000 46,025  1,918  96% $35  $1,610,875
Level 4: 4000 91,964  3,832  96% $20  $1,839,280
Level 5: 1000 22,626  943  94% $200  $4,525,200
Total Attendance: 388,363  16,182 90% - $34,122,031

Balance Sheet

Income
Home Games Left 16
Average Attendance - % 16,182 (90%)
Average Income per Game $1,421,751
Year to Date Revenue $ 34,122,031
Estimated Revenue $22,748,021
End Year Estimated Revenue $56,870,052
  Expense
Days Remaining 60
Pro Expenses Per Days $468,023
Pro Year To Date Expenses $28,081,380
Farm Expenses Per Days $19,675
Farm Year To Date Expenses $1,180,500
Pro Payroll $65,523,176
Estimated Season Expenses $94,785,056

Bank Account
Current Funds $20,581,768
Projected Revenue + $56,870,052
Projected Expenses - $94,785,056
Projected Bank Account $-17,333,236
 
Salary Cap
Salary Cap $65,000,000
Total Payroll $65,523,176
Remaining Cap Space $-523,176