wagnh wage db jan 2014

8/12/2019 Wagnh Wage Db Jan 2014

1/42

Chelsea FFP player wa

WAGNH Chelsea FFP Wage Database

PLAYER TRANSFER FEE

TRANSFER

YEAR

Bertrand Traor 0 2013

Christian Atsu 3,500,000 2013

Samuel Eto'o 0 2013

Willian 32,000,000 2013

Eden Hazard 35,200,000 2012

Fernando Torres 51,480,000 2011

John Terry 0 1998

Frank Lampard 14,080,000 2001

Ashley Cole 18,000,000 2006

Petr Cech 7,000,000 2004

Gary Cahill 7,392,000 2012

David Luiz 26,400,000 2011


2/42

John Obi Mikel 20,768,000 2006

Juan Mata 23,500,000 2011Marco van Ginkel 8,272,000 2013

Ramires 19,360,000 2010

Oscar 28,160,000 2012

Lucas Piazon 10,000,000 2012

Ryan Bertrand 0 2005

Marko Marin 6,800,000 2012Cesar Azpilicueta 7,500,000 2012

Victor Moses 9,000,000 2012

Branislav Ivanovic 10,000,000 2008

Oriol Romeu 6,000,000 2011

Demba Ba 7,000,000 2013Schurrle, Andre 19,500,000 2013

Patrick Bamford 1,500,000 2012

Romelu Lukaku 19,000,000 2011

Kevin de Bruyne 8,000,000 2012


3/42

Michael Essien 24,400,000 2005

Thibault Courtois 7,000,000 2011

Nathaniel Chalobah 0 2012

Tomas Kalas 5,200,000 2011

Gael Kakuta 0 2009

Jeffrey Bruma 0 2009

Patrick van Aanholt 0 2009

Kenneth Omeru 5,000,000 2012

Thorgan Hazard 1,000,000 2012Henrique Hilario 0 2006

Mark Schwarzer 0 2013

Jamal Blackman 0 2011

Stipe Perica 2,100,000 2013

Cristian Cuevas 1,600,000 2013

Matej Delac 2,600,000 2010

Sam Walker 0 2010

Todd Kane 0 2011

Billy Clifford 0 2010

Wallace 4,700,000 2013

Daniel Pappoe 0 2013

Amin Affane 0 2013


4/42

George Saville 0 2011

Milan Lalkovic 0 2010

Jhon Pirez 0 2011

James Ashton 0 2010

Ben Gordon 0 2007

Rohan Ince 0 2010

Anjur Osmanovic 0 2012John Swift 0 2012

Lewis Baker 0 2012

Nathan Ake 250,000 2011

Ulises Davila 1,760,000 2011

Paulo Ferreira 13,200,000 2004

Florent Malouda 13,500,000 2007

Josh McEachran 0 2010

Yossi Benayoun 5,500,000 2010


5/42

Daniel Sturridge 6,500,000 2009

Raul Meireles 12,000,000 2011

Ross Turnbull 0 2009

Sam Hutchinson 0 2007

Alex 10,000,000 2004

Slobodan Rajkovic 4,576,000 2006

Jack Cork 0 2006

Nemanja Matic 1,540,000 2009

Michael Mancienne 0 2006

Yuri Zhirkov 18,500,000 2009


6/42

Didier Drogba 24,000,000 2004

Salomon Kalou 3,500,000 2006

Nicolas Anelka 15,000,000 2008

Jose Bosingwa 16,000,000 2008


7/42

ge database

(@JakeFCohen)

AMORTISED

TRANSFER FEE

CONTRACT

LENGTH

WEEKLY

WAGES

0 June 2018 25,000

700,000 June 2018 12,000

0 June 2014 135,000

6,400,000 June 2018 85,000

7,020,000 June 2017 185,000

9,360,000 June 2016 175,000

0 June 2014 175,000

0 June 2014 125,000

0 June 2014 120,000

0 June 2016 100,000

1,344,000 June 2017 80,000

3,420,000 June 2017 75,000
https://twitter.com/JakeFCohenhttps://twitter.com/JakeFCohen


8/42

0 June 2017 75,000

4,700,000 June 2016 67,0001,654,400 June 2018 35,000

1,940,000 June 2017 55,000

5,632,000 June 2017 40,000

1,820,000 June 2017 15,000

0 June 2017 40,000

1,360,000 June 2017 35,0001,500,000 June 2017 30,000

1,800,000 June 2017 30,000

600,000 June 2016 65,000

1,500,000 June 2015 33,000

2,000,000 June 2016 80,0003,900,000 June 2018 78,000

273,000 June 2017 15,000

3,800,000 June 2016 40,000

1,455,000 June 2017 30,000


9/42

0 June 2015 70,000

1,400,000 June 2016 33,000

0 June 2018 30,000

700,000 June 2017 15,000

0 June 2016 25,000

0 June 2014 8,000

0 June 2015 15,000

910,000 June 2017 10,000

250,000 June 2016 10,0000 June 2014 12,000

0 June 2014 20,000

0 June 2014 5,000

420,000 June 2018 15,000

320,000 June 2018 8,000

520,000 June 2015 8,000

0 January 2014 4,000

0 June 2014 4,000

0 June 2015 8,000

855,000 June 2018 20,000

0 June 2016 4,000

0 June 2016 4,000


10/42

0 June 2015 8,000

0 June 2014 8,000

0 June 2014 4,000

0 January 2013 4,000

0 June 2012 4,000

0 January 2013 4,000

0 June 2014 4,0000 June 2015 4,000

0 June 2016 4,000

0 June 2018 20,000

352,000 June 2016 6,000

0 June 2013 40,000

1,700,000 80,000

0 June 2016 30,000

1,833,000 June 2013 80,000


11/42

1,625,000 June 2013 65,000

3,000,000 June 2015 50,000

0 June 2013 17,000

0 June 2014 8,000

0 January 2012 100,000

610,000 June 2012 6,000

0 June 2012 8,000

0 June 2014 8,000

0 June 2013 8,000

4,625,000 June 2013 80,000


12/42

0 June 2012 120,000

0 June 2012 60,000

2,500,000 January 2012 150,000

1,500,000 June 2012 75,000

ANNUAL FFP PLAYER WAGE BILL


13/42

2011-2012 FFP

cost

2012-2013 FFP

cost

2013-2014 FFP

cost

1,300,000

1,324,000

7,020,000

10,820,000

0 16,660,000 16,660,000

18,460,000 18,460,000 18,460,000

9,100,000 9,100,000 9,100,000

7,800,000 7,800,000 6,500,000

6,500,000 6,500,000 6,500,000

5,200,000 5,200,000 5,200,000

2,752,000 5,504,000 5,504,000

3,660,000 7,320,000 7,320,000


14/42

3,900,000 3,900,000 3,900,000

8,184,000 8,184,000 8,184,0003,474,400

4,800,000 4,800,000 4,800,000

1,390,000 7,442,000 7,442,000

1,300,000 2,600,000 2,600,000

2,080,000 2,080,000 2,080,000

3,180,000 3,180,0003,060,000 3,060,000

3,360,000 300,000

2,431,000 3,980,000 3,980,000

3,262,000 3,262,000 3,262,000

3,080,000 6,160,0007,956,000

527,000 1,053,000 1,053,000

5,880,000 4,840,000 1,800,000

1,510,000 2,235,000 3,015,000


15/42

3,640,000 0 3,640,000

1,400,000 1,000,000 400,000

390,000 780,000 1,560,000

1,118,000 1,480,000 1,480,000

1,300,000 1,300,000 1,300,000

416,000 416,000 -2,500,000

780,000 780,000 780,000

715,000 1,430,000 1,430,000

770,000 770,000624,000 624,000 624,000

1,040,000

260,000 260,000 260,000

1,200,000

736,000

936,000 936,000 936,000

208,000 208,000 104,000

208,000 208,000 208,000

208,000 416,000 416,000

968,000 595,000

208,000

208,000


16/42


17/42

5,005,000 -6,885,000

5,600,000 1,100,000

884,000 884,000

416,000 416,000 416,000

-1,800,000

-1,090,000

-739,000

0

-2,000,000

-3,950,000


18/42

6,240,000

3,120,000

6,400,000

5,400,000

140,166,000 157,992,000 182,693,400


19/42

2014-2015 FFP

cost

2015-2016 FFP

cost

2016-2017 FFP

cost

1,300,000 1,300,000 1,300,000

1,324,000 1,324,000 1,324,000

10,820,000 10,820,000 10,820,000

16,660,000 16,660,000 16,660,000

18,460,000 18,460,000

5,200,000 5,200,000

5,504,000 5,504,000 5,504,000

7,320,000 7,320,000 7,320,000


20/42

3,900,000 3,900,000 3,900,000

8,184,000 8,184,0003,474,400 3,474,400 3,474,400

4,800,000 4,800,000 4,800,000

7,442,000 7,442,000 7,442,000

2,600,000 2,600,000 2,600,000

2,080,000 2,080,000 2,080,000

3,180,000 3,180,000 3,180,0003,060,000 3,060,000 3,060,000

3,360,000 3,360,000 3,360,000

3,980,000 3,980,000

3,262,000

6,160,000 6,160,0007,956,000 7,956,000 7,956,000

1,053,000 1,053,000 1,053,000

5,880,000 5,880,000

3,015,000 3,015,000 3,015,000


21/42

3,640,000

3,110,000 3,110,000

1,560,000 1,560,000 1,560,000

1,480,000 1,480,000 1,480,000

1,300,000 1,300,000

780,000

1,430,000 1,430,000 1,430,000

770,000 770,000

1,200,000 1,200,000 1,200,000

736,000 736,000 736,000

936,000

416,000

1,895,000 1,895,000 1,895,000

208,000 208,000

208,000 208,000


22/42

416,000

208,000

208,000 208,000

1,040,000 1,040,000 1,040,000

664,000 664,000

1,560,000


23/42


24/42

163,739,400 152,521,400 98,189,400


25/42

2017-2018 FFP

cost Is player on loan?

1,300,000 YES

1,324,000 YES

NO

10,820,000 NO

NO

NO

NO

NO

NO

NO

NO

NO


26/42


27/42

NO

YES

1,560,000 NO

NO

NO

N/A

YES

NO

YESNO

NO

NO

1,200,000 YES

736,000 YES

YES

YES

YES

YES

1,895,000 YES

YES

YES


28/42

YES

YES

YES

N/A

N/A

N/A

NONO

NO

1,040,000 NO

YES

N/A

N/A

NO

N/A


29/42

N/A

N/A

N/A

NO

N/A

N/A

N/A

N/A

N/A

N/A


30/42

N/A

N/A

N/A

N/A

31,305,400


31/42

NOTESTraore agree to sign is irst pro essiona contract in Octo er 2013, an put pen to paper inJanuary 2014 (a 4.5 year deal). Wage is an estimate on the higher end to account for completelack of information regarding any potential fee paid to Traore's former club, AssociationJeunes Espoirs De Bobo-Dioulasso.

Atsu signed a 5 year deal after coming over from Porto in August 2013. Assuming Chelseapays 100% of his wages when he's on loan to Vitesse.

Eto'o signed a 1 year deal after coming over from Anzhi on a free in August 2013

Willian signed a 5 year deal after coming over from Anzhi in August 2013

Hazard signed a 5 year deal after coming over from Lille in July 2012.

Torres signed a 5.5 year deal after coming over from Liverpool in January 2011

Terry signed a five year extension in 2009.

Lampard signed a 1 year extension in May 2013 worth ~125k p/w. He had previously beenon a 5 year deal worth ~150k p/w. Note that the amortised transfer fee is not exactly 0, butit is most likely well under 100,000 because the "book value" on Lampard's transfer fee is solow given his tenure at Chelsea.

Cole signed a 1 year extension in January 2013. Note that the amortised transfer fee is notexactly 0, but it is most likely well under 100,000 because the "book value" on Cole'stransfer fee is so low given his tenure at Chelsea. Also note that the transfer fee was 5m plusWilliam Gallas, whose fair market value at the time is conservatively estimated at 13m.

Cech signed a 4 year extension in May 2012. Note that the amortised transfer fee is not exactly0, but it is almost certainly close to 0 because the "book value" on Cech's transfer fee is solow given his tenure at Chelsea.

Cahill signed a 5.5 year deal on 80K p/w in January 2011Luiz signed a new 5 year deal in September 2012 (effectively replacing the original 5.5 yeardeal he signed after coming over from Benfica in January 2011). Note that since Luizrenegotiated his contract, I conservatively estimated the book value on his transfer fee at17.1m when Luiz signed the new contract.


32/42

Mikel signed a new 5.5 year deal in December 2012. Note that the amortised transfer fee isnot exactly 0, but it is most likely well under 100,000 because the "book value" on Mikel'stransfer fee is so low given his tenure at Chelsea.

Mata signed a five year deal in August 2011 after coming over from Valencia.Van Ginkel signed a five year deal in July 2013 after coming over from Vitesse

Ramires signed a new 5 year deal in September 2012, effectively replacing the original deal hesigned after coming over from Benfica in August 2010). Note that since Ramires renegotiatedhis contract, I conservatively estimated the book value on his transfer fee at 9.7m.

Oscar signed a 5 year deal in July 2012 after coming over from Internacional.

Piazon signed a 5.5 year deal in January 2011 after coming over from Sao Paulo. Piazon's basetransfer fee is 6.6m, but balloons to 10m should Piazon activate certain performanceclauses. This spreadsheet assumes that Piazon will activate those clauses.

Bertrand is an academy product, although Chelsea did have to compensate Gillingham~800,000 over the years as Bertrand has met specific performance clauses. This is notcalculated as a transfer fee.

Marin signed a five year deal in July 2012 after coming over from Werder Bremen. Do nothave specifics on the Sevilla loan deal, so taking the conservative approach and imputing hiswages on Chelsea.Azpilicueta signed a five year deal in August 2012 after coming over from Marseille.

Moses signed a 5 year deal in August 2012 after coming over from Wigan. Assuming thatLiverpool paid 100% of Moses' wages in addition to a 1.5m loan fee in 2013-14.

Ivanovic signed a new 5.5 year deal in February 2011 just months before the original 3.5 yeardeal was set to expire. 2011-2012 wages include 6 months at 28.5k and 6 months at 65k. Iconservatively estimated the book value on his transfer fee at 3m.

Romeu signed a 4 year deal in August 2011 after coming over from Barcelona. Do not havespecifics on the Valencia loan deal, so taking the conservative approach and imputing hiswages to Chelsea. Also note that salary is based on several recent news reports, as opposed tothe sporting intelligence data I rely on elsewhere.

Ba signed a 3.5 year deal after coming over from Newcastle in January 2013.Schurrle signed a five year deal after coming over from Leverkusen in July 2013.

Bamford signed a 5.5 year deal after coming over from Nottingham Forest in January 2012.

Lukaku signed a 5 year deal in August 2011 after coming over from Anderlecht. Lukaku's basetransfer fee is 13m, but balloons to 19m should Lukaku activate certain performanceclauses. This database assumes that Lukaku will activate these clauses (if he hasn't already).Also assumes that West Brom paid 50% of Lukaku's wages during the 2012-2013 season. Notethat Everton pays 100% of Lukaku's wages while he's on loan in addition to the estimated 2m

loan fee.De Bruyne signed a 5.5 year deal after coming over from Genk in January 2012. The basetransfer fee is 6.7m, but balloons to 8m should de Bruyne reach certain performanceclauses. This spreadsheet assumes de Bruyne will activate these clauses (if he hasn't already).Also assumes that Genk paid 0% of de Bruyne's wages when he was "on loan" for six monthsand further assumes that Werder Bremen paid 50% of de Bruyne's wages during the 2012-2013 season.


33/42

In 2010, Essien signed 2 year extension on a previously renegotiated contract that was goingto last until June 2013. Note that the amortised transfer fee is not exactly 0, but it is mostlikely well under 100,000 because the "book value" on Essien's transfer fee is so low givenhis tenure at Chelsea. Assuming that Real Madrid paid 100% of Essien's wages in 2012-2013.

Courtois signed a 5 year deal after coming over from Genk in July 2011. Assuming that

Atletico Madrid paid 100% of Courtois' wages every year that he's been on loan, in addition toa 400k loan fee in 2012-2013, and a 1m loan fee in 2013-2014.

Academy product, signed his first professional contract in January 2012. Signed a new 5 yeardeal in August 2013 (was on 15k p/w before signing the new contract).

Kalas signed a 3 year deal after coming over from Sigma Olomouc in January 2011. Signed a 5year extension in 2012. Assuming that he was on 8k p/w prior to signing the extension.Since Kalas' transfer fee had a "book value" of ~3.47m when he signed the 2012 extension,the transfer fee was written down to 700k per year for FFP accounting.

Kakuta has signed a number of contract extensions since coming over as a youth from Lens in2008 and signing his first professional contract in 2009. Assuming Chelsea paid 100% of his

wages while he was on loan.Academy product, signed his first professional contract in 2009. Signed new 4 year contractin 2009. Was sold to PSV in July 2013 for a 2.5m fee.

Signed his first professional contract in July 2009 after coming over as a youth from PSV'syouth system in July 2007. Signed a 4 year extension in 2011. Assuming Chelsea pays 100%of van Aanholt's wages while he's on loan.

Omeru signed a 5.5 year deal after coming over from ADO Den Haag. Have no informationregarding transfer fee, so estimated 5m (probably high).

Hazard signed a 4 year deal after coming over from Lens in July 2012. Assuming that Chelseapays 100% of Hazard's wages while he's on loan.Joined on a free in 2006.

Signed a 1 year deal on a free in July 2013.

Academy product, signed his first professional contract in July 2011.

Perica signed a 5 year deal after coming over from NAC Breda in August 2013. AssumingChelsea is paying 100% of his wages while he's on loan.

Cuevas signed a 5 year deal in July 2013 after coming over from O'Higgins. Assuming Chelseais paying 100% of his wages while he's on loan to Vitesse.

Delac signed a five year deal after coming over from Inter Zapresic in July 2010 (note that thiswas originally an option-to-buy that Chelsea exercised)



Academy product, signed his first professional contract in July 2010 and signed a 4 yearextension in September 2011. Assuming his wages were raised from 4k p/w to 8k p/wwhen he signed the extension.

Signed a 5.5 year deal after coming over from Fluminese in January 2013. Inter payingChelsea 1.3m as loan fee.




34/42

Academy product, signed his first professional contract in July 2010 and signed a 3.5 yearextension in January 2012. Assuming his wages were raised from 4k p/w to 8k p/w whenhe signed the extension.

Academy product, signed a 1 year extension in July 2013.

Not technically an academy product, but he has been with the club since 2008. Signed his first

professional Chelsea contract in 2011 (previous deal had been a youth scholarship). AssumingChelsea pays 100% of his wages when he's on loan to CD Legans.

Academy product, signed his first professional contract in July 2010. Chelsea let him go inJanuary 2013.

Academy product, signed his first professional contract in 2007. Chelsea let him go in January2013.

Academy product, signed his first professional contract in July 2010. Chelsea let him go inJanuary 2013.

Osmanovic came over as a youth from Lrje-Angereds IF in 2011. Signed his first professionalcontract in July 2012. Assuming Chelsea paid 100% of Osmanovic's wages when he was

loaned back to Lrje-Angereds.Academy product, signed his first professional contract in July 2012.


Ake came over from Feyenoord in 2011. Chelsea did have to compensate Feyenoord~250,000, but this is not calculated as a transfer fee. Ake signed a five year extension inAugust 2013. Wages prior to 2013-2014 season are estimated at 6k p/w.

Davila signed a 5 year deal after coming over from Chivas Guadalajara in August 2011.Assuming Chelsea pays 100% of Davila's wages when he's on loan.

Ferreira renegotiated his contract several times since first coming over from Porto in July2004. Note that the amortised transfer fee is not exactly 0, but it is most likely well under100,000 because the "book value" on Ferreira's transfer fee is so low given his tenure atChelsea. Ferreira retired in June 2013.

Malouda originally signed a 4 year deal after coming over from Lyon in July 2007. He signeda a 2 year extension in 2009 (essentially signing a new 4 year deal). Since Malouda's transferfee had a "book value" of ~6.8m when he signed the 2009 extension, the transfer fee waswritten down to 1.7m per year for FFP accounting.

Academy product, signed his first professional contract in 2010. Signed an extension inDecember 2011 through June 2016. Assuming Chelsea pays 100% of his wages when he's onloan.

Benayoun signed a 3 year deal after coming over from Liverpool in July 2010. AssumingArsenal paid 50% of Benayoun's wages during the 2011-2012 season and West Ham paid 25%

of Benayoun's wages during the 2012-2013 season (50% of his wages for half of the season).


35/42

Sturridge signed a 4 year deal after coming over from Manchester City in July 2009. Chelseareceived a 12m transfer fee from Liverpool in January 2013. However, 15% (1.8m) wasgiven to Manchester City as part of the original 2009 deal that originally brought Sturridge toChelsea (also note that the original 3.5m transfer fee ballooned to 6.5m after performanceclauses were met). The 10.2m transfer fee is offset by the balance of Sturridge's outstanding

book value (1.625m) and wages for six months (1.69m), leaving Chelsea with anet incomeof 6,885,000 on Sturridge for the 2012-2013 season.

Meireles signed a 4 year deal after coming over from Liverpool in August 2011. Chelseareceived a 7.9m transfer fee from Fenerbache in August 2012. The 7.9m transfer fee isoffset by the balance of Meireles' oustanding book value (9m), leaving Chelseaowing1.1mon Meireles for the 2012-2013 season.

Turnbull signed a 4 year deal in July 2009 after coming over on a free. He left on a free in July2013.

Academy product, signed his first professional contract in 2007. Signed an extension inDecember 2011 after recovering from a severe knee injury (assuming Chelsea kept him on his

wages after he "retired," since he was working at the academy during that time). AssumingChelsea paid 100% of his wages when he was on loan to Vitesse.

Alex renegotiated his contract several times since first coming over from Santos in 2004. Notethat the amortised transfer fee is not exactly 0, but it is most likely well under 100,000because the "book value" on Alex's transfer fee is so low given his tenure at Chelsea. Chelseareceived a 4.2m transfer fee from PSG in January 2012. Since there was no oustanding bookvalue on the transfer fee that brought Alex from Santos, Chelsea was left with anet incomeof 1.8m (4.2m transfer fee less the 2.6m in wages paid to Alex during the first six monthsof the season).

Rajkovic signed a 3 year deal after coming over from OFK Beograd in 2006. He signed a new 5

year deal in 2007. Due to the extension, I conservatively estimate the 2011-2012 book valueon his transfer fee at 610,000. Chelsea received a 1.7m transfer fee from Hamburger SV inAugust 2011. Given the oustanding book value on the transfer fee that brought Rajkovic fromOFK Beograd, Chelsea was left with a net incomeof 1.09m.

Academy product, signed his first professional contract in 2006 and received a 3 yearextension in 2009. Chelsea received a 739,000 transfer fee from Southampton in July 2011,all of which is net income

Matic's 2011-2012 transfer cost was rolled into the David Luiz entry, given that he went toBenfica as part of the deal that brought Luiz over in July 2011.

Academy product, signed his first professional contract in July 2006 and signed a 4 yearextension in August 2009. Assuming his wages were raised from 4k p/w to 8k p/w when he

signed the extension. Chelsea received a 2m transfer fee from Hamburger SV in July 2011 (allof which is net income).

Zhirkov signed a 4 year deal after coming over from CSKA Moscow in July 2009. Chelseareceived a 13.2m transfer fee from Anzhi in August 2011. Given that the oustanding bookvalue on the transfer fee that brought Zhirkov over from CSKA Moscow was 9.25m, Chelseawas left with a net incomeof 3.95m.


36/42

Drogba renegotiated his contract several times since first coming over from Marseille in July2004. Note that the amortised transfer fee is not exactly 0, but it is most likely well under100,000 because the "book value" on Drogba's transfer fee is so low given his tenure atChelsea. Drogba left on a free in July 2012.

Kalou originally signed a 3 year deal after coming over from Feyenoord in June 2006. He

signed a 3 year extension in 2009. Note that the amortised transfer fee is not exactly 0, but itis most likely well under 100,000 because the "book value" on Mikel's transfer fee is so lowgiven his tenure at Chelsea. Kalou left on a free in July 2012.

Anelka originally signed a 3 year deal after coming over from Bolton in January 2008.However, he signed a one year extension in 2010. Due to the extension, I conservativelyestimated the "book value" on his transfer fee at 5m. Anelka left for Shanghai Shenhua on afree in January 2012.

Bosingwa originally signed a 3 year deal after coming over from Porto in July 2008. However,he signed a one year extension in 2011. Due to the extension, I conservatively estimated the"book value" on his transfer fee at 3m. Bosingwa left for QPR on a free in August 2012.


37/42


38/42


39/42


40/42


41/42


42/42

wagnh wage db jan 2014

Documents