• Fédération Estrienne de Hockey Simulé

« back

next »

  • Day 77Game 373
    Blackhawks2
    Canucks1
    Boxscore
  • Day 78Game 379
    Red Wings1
    Blackhawks0
    Boxscore
  • Day 80Game 387
    Senators3
    Blackhawks2
    Boxscore
  • Day 82Game 394
    Blackhawks0
    Senators0
    Preview
  • Day 83Game 402
    Blues0
    Blackhawks0
    Preview
  • Day 85Game 409
    Flames
    Blackhawks
    Preview
  • Day 78Game 377
    Monarchs2
    IceHogs3
    Boxscore
  • Day 79Game 383
    IceHogs5
    Pirates2
    Boxscore
  • Day 81Game 394
    IceHogs0
    Bears0
    Preview
  • Day 82Game 401
    Bears0
    IceHogs0
    Preview
  • Day 83Game 406
    Sharks0
    IceHogs0
    Preview
  • Day 85Game 412
    Monsters
    IceHogs
    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
Joe Thornton
C
 
 
 
 
0 $7,200,000 $7,200,000 $7,200,000 $7,200,000 $7,200,000 RFA - - - -
Ilya Kovalchuk
 
 
RW
 
 
0 $6,389,260 $6,389,260 RFA - - - - - - -
Evgeni Nabokov
 
 
 
 
G
0 $5,375,000 $5,375,000 $5,375,000 RFA - - - - - -
Tim Connolly
 
LW
 
 
 
0 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 RFA - - - -
Sergei Gonchar
 
 
 
D
 
0 $5,000,000 RFA - - - - - - - -
Kristian Huselius
 
 
RW
 
 
0 $4,750,000 $4,750,000 RFA - - - - - - -
Shea Weber
 
 
 
D
 
0 $4,500,000 $4,500,000 $4,500,000 RFA - - - - - -
Mike Ribeiro
C
 
 
 
 
0 $4,000,000 $4,000,000 $4,000,000 $4,000,000 $4,000,000 RFA - - - -
Christian Ehrhoff
 
 
 
D
 
0 $3,755,000 $3,755,000 $3,755,000 $3,755,000 $3,755,000 RFA - - - -
Brent Seabrook
 
 
 
D
 
0 $3,500,000 $3,500,000 $3,500,000 $3,500,000 $3,500,000 RFA - - - -
Jochen Hecht
 
LW
 
 
 
0 $2,500,000 $2,500,000 RFA - - - - - - -
John-Michael Liles
 
 
 
D
 
0 $2,000,000 $2,000,000 $2,000,000 RFA - - - - - -
Jussi Jokinen
C
 
 
 
 
0 $1,812,500 $1,812,500 RFA - - - - - - -
Loui Eriksson
 
LW
 
 
 
0 $1,600,000 $1,600,000 $1,600,000 $1,600,000 $1,600,000 RFA - - - -
Marco Sturm
 
LW
 
 
 
0 $1,500,000 $1,500,000 RFA - - - - - - -
Alex Goligoski
 
 
 
D
 
0 $984,200 RFA - - - - - - - -
Bryan Little
C
 
 
 
 
0 $900,000 RFA - - - - - - - -
Petteri Nokelainen
C
 
 
 
 
0 $850,000 $850,000 $850,000 RFA - - - - - -
Nikolai Khabibulin
 
 
 
 
G
0 $850,000 $850,000 RFA - - - - - - -
Wayne Simmonds
 
 
RW
 
 
0 $821,667 $821,667 $821,667 RFA - - - - - -
Bryce Salvador
 
 
 
D
 
0 $550,000 $550,000 $550,000 RFA - - - - - -
Marcel Goc
 
 
RW
 
 
0 $550,000 $550,000 RFA - - - - - - -
PRO TOTALS $64,387,627 $57,503,427 $39,151,667 $25,055,000 $25,055,000 $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
Brent Burns
 
 
 
D
 
0 $3,550,000 RFA - - - - - - - -
Kari Lehtonen
 
 
 
 
G
0 $3,000,000 $3,000,000 $3,000,000 RFA - - - - - -
Mikhail Grabovski
C
 
 
 
 
0 $2,900,000 RFA - - - - - - - -
Mark Eaton
 
 
 
D
 
0 $2,000,000 $2,000,000 $2,000,000 RFA - - - - - -
Mike Grier
 
 
RW
 
 
0 $1,775,000 RFA - - - - - - - -
Kevin Bieksa
 
 
 
D
 
0 $1,750,000 RFA - - - - - - - -
Ladislav Smid
 
 
 
D
 
0 $1,690,000 $1,690,000 $1,690,000 $1,690,000 $1,690,000 RFA - - - -
Martin Erat
 
LW
 
 
 
0 $1,675,000 RFA - - - - - - - -
Vyacheslav Kozlov
 
LW
 
 
 
0 $1,666,667 $1,666,667 $1,666,667 RFA - - - - - -
Jack Johnson
 
 
 
D
 
0 $1,425,000 $1,425,000 $1,425,000 $1,425,000 $1,425,000 RFA - - - -
Patrick Eaves
 
 
RW
 
 
0 $1,400,000 $1,400,000 RFA - - - - - - -
Dmitry Kulikov
 
 
 
D
 
0 $1,325,000 $1,325,000 $1,325,000 $1,325,000 $1,325,000 RFA - - - -
Andy Sutton
 
 
 
D
 
0 $1,000,000 RFA - - - - - - - -
Nino Niederreiter
 
LW
RW
 
 
0 $800,000 $800,000 $800,000 $800,000 RFA - - - - -
Scott Hartnell
 
LW
 
 
 
0 $800,000 $800,000 $800,000 RFA - - - - - -
Enver Lisin
 
 
RW
 
 
0 $790,000 $790,000 $790,000 $790,000 RFA - - - - -
Joey MacDonald
 
 
 
 
G
0 $650,000 $650,000 RFA - - - - - - -
Jeff Deslauriers
 
 
 
 
G
0 $625,000 $625,000 $625,000 RFA - - - - - -
Maxwell Reinhart
C
 
 
 
 
0 $600,000 $600,000 $600,000 $600,000 RFA - - - - -
Jesse Winchester
C
 
 
 
 
0 $550,000 $550,000 RFA - - - - - - -
Dan Ellis
 
 
 
 
G
0 $550,000 $1,750,000 $1,750,000 RFA - - - - - -
Matt Hendricks
C
 
 
 
 
0 $550,000 RFA - - - - - - - -
Tyler Kennedy
C
 
 
 
 
0 $541,667 RFA - - - - - - - -
Drew Miller
 
LW
 
 
 
0 $525,000 $525,000 RFA - - - - - - -
Brett Carson
 
 
 
D
 
0 $508,333 $508,333 $508,333 RFA - - - - - -
Petr Straka
 
LW
 
 
 
0 $500,000 $500,000 $500,000 $500,000 RFA - - - - -
FARM TOTALS $33,146,667 $20,605,000 $17,480,000 $7,130,000 $4,440,000 $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
COACHING TOTALS $0 $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 117,507  4,896  82% $100  $11,750,700
Level 2: 5000 115,442  4,810  96% $55  $6,349,310
Level 3: 2000 45,731  1,905  95% $35  $1,600,585
Level 4: 4000 56,989  2,375  59% $30  $1,709,670
Level 5: 1000 23,231  968  97% $200  $4,646,200
Total Attendance: 358,900  14,954 83% - $33,873,403

Balance Sheet

Income
Home Games Left 16
Average Attendance - % 14,954 (83%)
Average Income per Game $1,411,392
Year to Date Revenue $ 33,873,403
Estimated Revenue $22,582,269
End Year Estimated Revenue $56,455,672
  Expense
Days Remaining 60
Pro Expenses Per Days $459,912
Pro Year To Date Expenses $27,594,720
Farm Expenses Per Days $24,019
Farm Year To Date Expenses $1,441,140
Pro Payroll $64,387,628
Estimated Season Expenses $93,423,488

Bank Account
Current Funds $16,518,231
Projected Revenue + $56,455,672
Projected Expenses - $93,423,488
Projected Bank Account $-20,449,585
 
Salary Cap
Salary Cap $65,000,000
Total Payroll $64,387,628
Remaining Cap Space $612,372