• Fédération Estrienne de Hockey Simulé

« back

next »

  • Day 80Game 385
    Canucks3
    Flames1
    Boxscore
  • Day 82Game 396
    Penguins0
    Canucks0
    Preview
  • Day 83Game 400
    Canucks0
    Flyers0
    Preview
  • Day 85Game 410
    Avalanche 0
    Canucks0
    Preview
  • Day 86Game 416
    Canucks0
    Flyers0
    Preview
  • Day 88Game 425
    Flames
    Canucks
    Preview
  • Day 80Game 387
    Moose0
    Griffins4
    Boxscore
  • Day 82Game 397
    Phantoms0
    Moose0
    Preview
  • Day 83Game 404
    Moose0
    Monsters0
    Preview
  • Day 85Game 411
    Penguins0
    Moose0
    Preview
  • Day 86Game 422
    Moose0
    Penguins0
    Preview
  • Day 88Game 428
    Bulldogs
    Moose
    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
Corey Perry
 
LW
 
 
 
0 $5,325,000 RFA - - - - - - - -
Jay Bouwmeester
 
 
 
D
 
0 $4,875,000 $4,875,000 $4,875,000 RFA - - - - - -
David Legwand
C
 
 
 
 
0 $4,500,000 $4,500,000 $4,500,000 $4,500,000 $4,500,000 RFA - - - -
Mathieu Garon
 
 
 
 
G
0 $4,310,000 RFA - - - - - - - -
Michal Handzus
C
 
 
 
 
0 $4,000,000 RFA - - - - - - - -
Evgeni Malkin
 
 
RW
 
 
0 $3,834,200 $3,834,200 $3,834,200 $3,834,200 RFA - - - - -
Steven Stamkos
C
 
 
 
 
0 $3,725,000 $3,725,000 $3,725,000 RFA - - - - - -
Dustin Brown
 
 
RW
 
 
0 $3,175,000 $3,175,000 $3,175,000 $3,175,000 RFA - - - - -
Blake Wheeler
 
LW
 
 
 
0 $2,825,000 $2,825,000 $2,825,000 RFA - - - - - -
Alex Tanguay
 
LW
 
 
 
0 $2,500,000 $2,500,000 $2,500,000 $2,500,000 $2,500,000 RFA - - - -
Antti Miettinen
 
 
RW
 
 
0 $2,333,333 $2,333,333 $2,333,333 RFA - - - - - -
Ruslan Fedotenko
 
 
RW
 
 
0 $2,250,000 $2,250,000 RFA - - - - - - -
Brooks Laich
 
LW
 
 
 
0 $2,066,667 $2,066,667 RFA - - - - - - -
Matt Cooke
 
LW
 
 
 
0 $2,000,000 $2,000,000 RFA - - - - - - -
Francois Beauchemin
 
 
 
D
 
0 $1,650,000 $1,650,000 $1,650,000 RFA - - - - - -
Tim Thomas
 
 
 
 
G
0 $1,110,000 $1,110,000 RFA - - - - - - -
Dominic Moore
C
 
 
 
 
0 $1,100,000 $1,100,000 $1,100,000 RFA - - - - - -
Marc Staal
 
 
 
D
 
0 $826,667 RFA - - - - - - - -
Jay McKee
 
 
 
D
 
0 $800,000 $800,000 $800,000 $800,000 $800,000 RFA - - - -
Kevin Klein
 
 
 
D
 
0 $650,000 $650,000 $650,000 RFA - - - - - -
Mathieu Roy
 
 
 
D
 
0 $525,000 $525,000 $525,000 $525,000 $525,000 RFA - - - -
PRO TOTALS $54,380,867 $39,919,200 $32,492,533 $15,334,200 $8,325,000 $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
Rick DiPietro
 
 
 
 
G
0 $4,500,000 RFA - - - - - - - -
Nick Boynton
 
 
 
D
 
0 $2,950,000 $2,950,000 RFA - - - - - - -
Brian Lee
 
 
 
D
 
0 $1,275,000 RFA - - - - - - - -
Patrik Berglund
C
 
 
 
 
0 $1,246,667 $1,246,667 $1,246,667 RFA - - - - - -
Jay Pandolfo
 
LW
 
 
 
37 $1,001,000 UFA - - - - - - - -
Paul Ranger
 
 
 
D
 
0 $933,333 RFA - - - - - - - -
Viktor Stalberg
 
LW
 
 
 
0 $850,000 $850,000 $850,000 $850,000 $850,000 RFA - - - -
Matt Niskanen
 
 
 
D
 
0 $850,000 RFA - - - - - - - -
Bradley Ross
 
LW
RW
 
 
0 $800,000 $800,000 $800,000 $800,000 RFA - - - - -
Mike Blunden
 
 
RW
 
 
0 $735,000 $735,000 RFA - - - - - - -
Devan Dubnyk
 
 
 
 
G
0 $700,000 $700,000 $700,000 $700,000 $700,000 RFA - - - -
Ludvig Rensfeldt
 
LW
RW
 
 
0 $700,000 $700,000 $700,000 $700,000 RFA - - - - -
Miroslav Satan
 
 
RW
 
 
0 $700,000 RFA - - - - - - - -
Philip Lane
 
LW
 
 
 
0 $600,000 $600,000 $600,000 $600,000 RFA - - - - -
Peter Harrold
 
 
 
D
 
0 $583,333 RFA - - - - - - - -
Scott Parse
 
LW
 
 
 
0 $550,000 $550,000 $550,000 $550,000 $550,000 RFA - - - -
Aaron Gagnon
C
 
 
 
 
0 $550,000 $575,000 $575,000 $575,000 $575,000 RFA - - - -
Jason Demers
 
 
 
D
 
0 $543,000 $543,000 $543,000 $543,000 $543,000 RFA - - - -
Steve MacIntyre
 
 
 
D
 
0 $537,500 $537,500 $537,500 RFA - - - - - -
Colton Orr
 
 
RW
 
 
0 $537,500 RFA - - - - - - - -
David Laliberte
 
 
RW
 
 
0 $518,000 $518,000 $518,000 $518,000 $518,000 RFA - - - -
Mark Alt
 
 
 
D
 
0 $500,000 $500,000 $500,000 $500,000 RFA - - - - -
FARM TOTALS $22,160,333 $11,805,167 $8,120,167 $6,336,000 $3,736,000 $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
Andy Murray 51 $2,393,000 $2,393,000 - - - - - - - -
COACHING TOTALS $2,393,000 $2,393,000 $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 116,296  4,846  81% $100  $11,629,600
Level 2: 5000 114,475  4,770  95% $60  $6,868,500
Level 3: 2000 46,541  1,939  97% $35  $1,628,935
Level 4: 4000 92,094  3,837  96% $20  $1,841,880
Level 5: 1000 22,861  953  95% $200  $4,572,200
Total Attendance: 392,267  16,344 91% - $34,503,450

Balance Sheet

Income
Home Games Left 16
Average Attendance - % 16,344 (91%)
Average Income per Game $1,437,644
Year to Date Revenue $ 34,503,450
Estimated Revenue $23,002,300
End Year Estimated Revenue $57,505,750
  Expense
Days Remaining 60
Pro Expenses Per Days $388,435
Pro Year To Date Expenses $23,306,100
Farm Expenses Per Days $15,333
Farm Year To Date Expenses $919,980
Pro Payroll $54,380,868
Estimated Season Expenses $78,606,948

Bank Account
Current Funds $29,805,156
Projected Revenue + $57,505,750
Projected Expenses - $78,606,948
Projected Bank Account $8,703,958
 
Salary Cap
Salary Cap $65,000,000
Total Payroll $54,380,868
Remaining Cap Space $10,619,132