• Fédération Estrienne de Hockey Simulé

« back

next »

Finances


Pro

Finances - Pro
* = Clause de non echange
Joueurs Position(s) Âge 2012-13 2013-14 2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2022/22
Dan Boyle
 
 
 
D
 
0 $6,666,667 $6,666,667 $6,666,667 RFA - - - - - -
Michael Cammalleri
 
AG
 
 
 
0 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 RFA - - - -
Phil Kessel
 
 
AD
 
 
0 $5,400,000 $5,400,000 RFA - - - - - - -
Milan Michalek
 
AG
 
 
 
0 $5,000,000 $5,000,000 RFA - - - - - - -
Daymond Langkow
C
 
 
 
 
0 $4,500,000 $4,500,000 RFA - - - - - - -
Alexei Kovalev
 
 
AD
 
 
0 $4,500,000 RFA - - - - - - - -
Alexei Kovalev
 
 
AD
 
 
38 $4,500,000 UFA - - - - - - - -
Roman Hamrlik
 
 
 
D
 
0 $3,500,000 $3,500,000 RFA - - - - - - -
Stephen Weiss
C
 
 
 
 
0 $3,100,000 $3,100,000 RFA - - - - - - -
Luke Schenn
 
 
 
D
 
0 $2,975,000 $2,975,000 $2,975,000 RFA - - - - - -
Wojtek Wolski
 
AG
 
 
 
0 $2,800,000 RFA - - - - - - - -
Cam Ward
 
 
 
 
G
0 $2,666,667 RFA - - - - - - - -
Anton Volchenkov
 
 
 
D
 
0 $2,500,000 $2,500,000 $2,500,000 $2,500,000 $2,500,000 RFA - - - -
Nicklas Backstrom
C
 
 
 
 
0 $2,400,000 RFA - - - - - - - -
Radek Dvorak
 
 
AD
 
 
0 $2,000,000 $2,000,000 RFA - - - - - - -
Alex Steen
 
 
AD
 
 
0 $1,700,000 $1,700,000 $1,700,000 RFA - - - - - -
Josh Harding
 
 
 
 
G
0 $1,100,000 RFA - - - - - - - -
Michael Del Zotto
 
 
 
D
 
0 $1,087,000 $1,087,000 $1,087,000 $1,087,000 $1,087,000 RFA - - - -
Mark Fistric
 
 
 
D
 
0 $788,889 RFA - - - - - - - -
Darren Helm
C
 
 
 
 
0 $599,444 RFA - - - - - - - -
Ryan Wilson
 
 
 
D
 
0 $551,667 $551,667 $551,667 $551,667 $551,667 RFA - - - -
David Jones
 
AG
 
 
 
0 $550,000 RFA - - - - - - - -
Scott Clemmensen
 
 
 
 
G
0 $500,000 $500,000 $500,000 RFA - - - - - -
TOTAL PRO $65,385,334 $45,480,334 $21,980,334 $10,138,667 $10,138,667 $0 $0 $0 $0 $0

Mineur

Finances - Mineur
Joueurs Position(s) Âge 2012-13 2013-14 2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2022/22
Valtteri Filppula
 
AG
 
 
 
0 $3,000,000 $3,000,000 $3,000,000 RFA - - - - - -
Steve Bernier
 
 
AD
 
 
0 $2,000,000 RFA - - - - - - - -
Eric Belanger
C
 
 
 
 
0 $1,750,000 $1,750,000 $1,750,000 RFA - - - - - -
Shane O'Brien
 
 
 
D
 
0 $1,600,000 $1,600,000 $1,600,000 RFA - - - - - -
Mikael Backlund
C
 
 
 
 
0 $1,300,000 $1,300,000 $1,300,000 RFA - - - - - -
Fabian Brunnstrom
 
AG
 
 
 
0 $1,225,000 $1,225,000 $1,225,000 RFA - - - - - -
Marc Methot
 
 
 
D
 
0 $1,012,500 $1,012,500 $1,012,500 RFA - - - - - -
Ben Bishop
 
 
 
 
G
0 $893,333 $893,333 $893,333 RFA - - - - - -
Alexander Petrovic
 
 
 
D
 
0 $800,000 $800,000 $800,000 $800,000 RFA - - - - -
Fredrik Sjostrom
 
 
AD
 
 
0 $750,000 $750,000 RFA - - - - - - -
Mathieu Perreault
C
 
 
 
 
0 $716,667 $716,667 $716,667 $716,667 $716,667 RFA - - - -
Emerson Etem
C
 
 
 
 
0 $700,000 $700,000 $700,000 $700,000 RFA - - - - -
Brian Finley
 
 
 
 
G
0 $700,000 RFA - - - - - - - -
Paul Bissonnette
 
AG
 
 
 
0 $630,000 $630,000 RFA - - - - - - -
Guillaume Desbiens
 
 
AD
 
 
0 $625,000 $625,000 RFA - - - - - - -
Danny Biega
 
 
 
D
 
0 $600,000 $600,000 $600,000 $600,000 RFA - - - - -
Brad Winchester
 
AG
 
 
 
0 $600,000 RFA - - - - - - - -
Victor Oreskovich
 
 
AD
 
 
0 $575,000 $575,000 $575,000 $575,000 $575,000 RFA - - - -
Brad Marchand
C
 
 
 
 
0 $550,000 RFA - - - - - - - -
Steve Passmore
 
 
 
 
G
0 $550,000 RFA - - - - - - - -
Aaron Johnson
 
 
 
D
 
0 $540,000 $540,000 $540,000 RFA - - - - - -
Oskars Bartulis
 
 
 
D
 
0 $516,667 $516,667 $516,667 $516,667 $516,667 RFA - - - -
Toby Petersen
C
 
 
 
 
0 $505,000 RFA - - - - - - - -
Brett Festerling
 
 
 
D
 
0 $500,000 $500,000 $500,000 RFA - - - - - -
Alexandre Giroux
C
 
 
 
 
0 $500,000 $500,000 RFA - - - - - - -
Matt D'Agostini
 
 
AD
 
 
0 $500,000 RFA - - - - - - - -
TOTAL MINEUR $23,639,167 $18,234,167 $15,729,167 $3,908,334 $1,808,334 $0 $0 $0 $0 $0

Entraîneurs

Finances - Entraîneurs
Joueurs Âge 2012-13 2013-14 2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2022/22
Bob Hartley 50 $400,000 $400,000 - - - - - - - -
$400,000 $400,000 $0 $0 $0 $0 $0 $0 $0 $0

Assistance

PRO Assistance - 25 Games
Capacité de l'aréna Assistance Assistance Per Game PCT Prix Total
Niveau 1: 6000 119,012  4,760  79% $100  $11,901,200
Niveau 2: 5000 117,664  4,707  94% $60  $7,059,840
Niveau 3: 2000 47,236  1,889  94% $35  $1,653,260
Niveau 4: 4000 95,043  3,802  95% $20  $1,900,860
Niveau 5: 1000 23,344  934  93% $200  $4,668,800
Billets vendus (total): 402,299  16,092 89% - $35,339,147

Compte banque

Revenus
Matchs à domicile restants 15
Foule moyenne - % 16,092 (89%)
Revenus moyens $1,413,566
Revenus estimés $ 35,339,147
Estimated Revenue $21,203,488
Revenus estimés pour la saison $56,542,635
  Dépenses
Days Remaining 60
Les dépenses de l'équipe professionnelle estimée par jours $434,895
Les dépenses de l'équipe professionnelle estimée par saison $26,093,700
Les dépenses de l'équipe mineure estimée par jours $17,130
Les dépenses de l'équipe mineure estimée par saison $1,027,800
Salaires (pro) $60,885,336
Estimation dépenses de la saison $88,006,836

L'argent en banque
Fonds en banque $27,540,368
Projected Revenue + $56,542,635
Projected Expenses - $88,006,836
Fonds projetés $-3,923,833
 
Plafond salarial
Plafond salarial $65,000,000
Masse salariale totale $60,885,336
Marge de manoeuvre $4,114,664