• Fédération Estrienne de Hockey Simulé

« back

next »

  • Day 79Game 382
    Bruins0
    Capitals1
    Boxscore
  • Day 82Game 392
    Bruins0
    Avalanche 0
    Preview
  • Day 83Game 403
    Bruins0
    Sharks0
    Preview
  • Day 85Game 412
    Devils0
    Bruins0
    Preview
  • Day 86Game 419
    Bruins0
    Devils0
    Preview
  • Day 80Game 389
    Bruins0
    Monsters3
    Boxscore
  • Day 81Game 393
    Senators0
    Bruins0
    Preview
  • Day 83Game 403
    Devils0
    Bruins0
    Preview
  • Day 84Game 409
    Bruins0
    Pirates0
    Preview
  • Day 86Game 419
    Heat0
    Bruins0
    Preview
  • Day 87Game 425
    Bruins
    Monarchs
    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
Henrik Sedin
C
 
 
 
 
0 $7,500,000 $6,750,000 $6,000,000 $5,250,000 $4,500,000 RFA - - - -
Roberto Luongo
 
 
 
 
G
0 $6,750,000 $6,750,000 $6,750,000 RFA - - - - - -
Scott Niedermayer
 
 
 
D
 
0 $6,750,000 RFA - - - - - - - -
Danny Briere
C
 
 
 
 
0 $6,500,000 $6,500,000 $6,500,000 RFA - - - - - -
Mark Streit
 
 
 
D
 
0 $4,100,000 $4,100,000 $4,100,000 RFA - - - - - -
Daniel Sedin
 
LW
 
 
 
0 $4,000,000 $4,000,000 $4,000,000 $4,000,000 $4,000,000 RFA - - - -
Tuomo Ruutu
 
LW
 
 
 
0 $3,800,000 $3,800,000 $3,800,000 $3,800,000 $3,800,000 RFA - - - -
Mattias Ohlund
 
 
 
D
 
0 $3,607,143 $3,607,143 $3,607,143 RFA - - - - - -
Ray Whitney
 
LW
 
 
 
0 $3,550,000 $3,550,000 $3,550,000 $3,550,000 RFA - - - - -
Zach Parise
C
 
 
 
 
0 $3,125,000 $3,125,000 $3,125,000 $3,125,000 RFA - - - - -
Jan Hejda
 
 
 
D
 
0 $2,000,000 $2,000,000 $2,000,000 RFA - - - - - -
Sami Salo
 
 
 
D
 
0 $2,000,000 $2,000,000 RFA - - - - - - -
Matt Gilroy
 
 
 
D
 
0 $1,750,000 $1,750,000 $1,750,000 $1,750,000 $1,750,000 RFA - - - -
Justin Williams
 
 
RW
 
 
0 $1,500,000 $1,500,000 RFA - - - - - - -
Antero Niittymaki
 
 
 
 
G
0 $1,225,000 $1,225,000 $1,225,000 RFA - - - - - -
Ian White
 
 
 
D
 
0 $850,000 $850,000 $850,000 RFA - - - - - -
Chris Neil
 
 
RW
 
 
0 $800,000 $800,000 RFA - - - - - - -
Shawn Thornton
 
LW
 
 
 
0 $800,000 $800,000 RFA - - - - - - -
Zenon Konopka
C
 
 
 
 
0 $770,000 $630,000 RFA - - - - - - -
Jared Boll
 
 
RW
 
 
0 $743,333 RFA - - - - - - - -
Dustin Boyd
C
 
 
 
 
0 $650,000 $650,000 $650,000 $650,000 RFA - - - - -
Matt Carkner
 
 
 
D
 
0 $600,000 RFA - - - - - - - -
Shaone Morrisonn
 
 
 
D
 
0 $550,000 $550,000 RFA - - - - - - -
Alexandre Burrows
 
 
RW
 
 
0 $500,000 $500,000 $500,000 RFA - - - - - -
Johnny Boychuk
 
 
 
D
 
0 $500,000 RFA - - - - - - - -
PRO TOTALS $64,920,476 $55,437,143 $48,407,143 $22,125,000 $14,050,000 $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
Andrej Meszaros
 
 
 
D
 
0 $4,000,000 $4,000,000 $4,000,000 $4,000,000 RFA - - - - -
Toni Lydman
 
 
 
D
 
0 $2,875,000 RFA - - - - - - - -
Brendan Witt
 
 
 
D
 
0 $2,766,667 $2,766,667 RFA - - - - - - -
Dave Bolland
C
 
 
 
 
0 $1,375,000 $1,375,000 $1,375,000 $1,375,000 RFA - - - - -
Jarkko Ruutu
 
 
RW
 
 
36 $1,300,000 UFA - - - - - - - -
Jason Garrison
 
 
 
D
 
0 $1,280,000 $1,280,000 $1,280,000 RFA - - - - - -
Derek Morris
 
 
 
D
 
0 $1,000,000 RFA - - - - - - - -
Patrick Lalime
 
 
 
 
G
0 $1,000,000 RFA - - - - - - - -
Georges Laraque
 
 
RW
 
 
0 $950,000 $855,000 $760,000 $665,000 $570,000 RFA - - - -
Taylor Chorney
 
 
 
D
 
0 $941,700 $941,700 $941,700 RFA - - - - - -
Milan Jurcina
 
 
 
D
 
0 $881,000 RFA - - - - - - - -
Tyler Ennis
C
 
 
 
 
0 $875,000 $875,000 $875,000 $875,000 $875,000 RFA - - - -
Max Pacioretty
 
LW
 
 
 
0 $875,000 $875,000 $875,000 RFA - - - - - -
John Carlson
 
 
 
D
 
0 $845,833 $845,833 $845,833 $845,833 $845,833 RFA - - - -
Jassen Cullimore
 
 
 
D
 
38 $830,000 UFA - - - - - - - -
Kevin Hayes
C
 
 
 
 
0 $800,000 $800,000 $800,000 $800,000 RFA - - - - -
Tim Jackman
 
 
RW
 
 
0 $748,000 $612,000 RFA - - - - - - -
Joey Hishon
C
 
 
 
 
0 $700,000 $700,000 $700,000 $700,000 RFA - - - - -
Raitis Ivanans
 
LW
 
 
 
0 $650,000 RFA - - - - - - - -
Arron Asham
 
LW
 
 
 
0 $625,000 $625,000 RFA - - - - - - -
Ryan Spooner
C
 
 
 
 
0 $600,000 $600,000 $600,000 $600,000 RFA - - - - -
Kenndal McArdle
 
LW
 
 
 
0 $550,000 $550,000 $850,000 RFA - - - - - -
Torrey Mitchell
C
 
 
 
 
0 $550,000 RFA - - - - - - - -
Wade Belak
 
 
 
D
 
0 $550,000 RFA - - - - - - - -
Jason Zucker
 
LW
RW
 
 
0 $500,000 $500,000 $500,000 $500,000 RFA - - - - -
Martin Prusek
 
 
 
 
G
0 $500,000 $500,000 $500,000 RFA - - - - - -
Peter Skudra
 
 
 
 
G
0 $500,000 RFA - - - - - - - -
FARM TOTALS $29,068,200 $18,701,200 $14,902,533 $10,360,833 $2,290,833 $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
Joel Quenneville 52 $600,000 - - - - - - - - -
Claude Noelle 55 $550,000 - - - - - - - - -
COACHING TOTALS $1,150,000 $0 $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 138,119  5,755  96% $70  $9,668,330
Level 2: 5000 110,514  4,605  92% $55  $6,078,270
Level 3: 2000 29,599  1,233  62% $45  $1,331,955
Level 4: 4000 64,840  2,702  68% $25  $1,621,000
Level 5: 1000 22,375  932  93% $180  $4,027,500
Total Attendance: 365,447  15,227 85% - $30,287,640

Balance Sheet

Income
Home Games Left 16
Average Attendance - % 15,227 (85%)
Average Income per Game $1,261,985
Year to Date Revenue $ 30,287,640
Estimated Revenue $20,191,760
End Year Estimated Revenue $50,479,400
  Expense
Days Remaining 60
Pro Expenses Per Days $463,718
Pro Year To Date Expenses $27,823,080
Farm Expenses Per Days $19,520
Farm Year To Date Expenses $1,171,200
Pro Payroll $64,920,476
Estimated Season Expenses $93,914,756

Bank Account
Current Funds $17,802,358
Projected Revenue + $50,479,400
Projected Expenses - $93,914,756
Projected Bank Account $-25,632,998
 
Salary Cap
Salary Cap $65,000,000
Total Payroll $64,920,476
Remaining Cap Space $79,524