• Vintage Hockey League
  • Day 45Game 254
    DEVILS5
    SABRES7
    Boxscore 0 Likes
  • Day 45Game 254
    Utica DEVILS0
    Rochester AMERICANS1
    Boxscore 0 Likes
  • Day 48Game 272
    Salt Lake GOLDEN EAGLES5
    Utica DEVILS4
    Boxscore 0 Likes
  • Day 50Game 285
    Capital-District ISLANDERS2
    Utica DEVILS6
    Boxscore 0 Likes
  • Day 52Game 296
    Muskegon LUMBERJACKS2
    Utica DEVILS2
    Boxscore 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 2014-15 2016/16
Wade Redden
 
 
 
D
 
29 $7,765,000 * $7,765,000 * $7,765,000 * $7,765,000 * UFA - - - - -
Martin Brodeur
 
 
 
 
G
34 $5,828,000 UFA - - - - - - - -
Derian Hatcher
 
 
 
D
 
34 $4,589,000 UFA - - - - - - - -
Glen Murray
 
 
RW
 
 
33 $4,537,000 $4,537,000 $4,537,000 UFA - - - - - -
Rick DiPietro
 
 
 
 
G
25 $3,655,000 $3,655,000 $3,655,000 UFA - - - - - -
Alain Nasreddine
 
 
 
D
 
31 $3,453,000 $3,453,000 $3,453,000 UFA - - - - - -
Mike Komisarek
 
 
 
D
 
24 $3,329,000 $3,329,000 $3,329,000 $3,329,000 UFA - - - - -
Dainius Zubrus
C
LW
RW
 
 
28 $3,288,000 $4,430,000 $4,430,000 $4,430,000 $4,430,000 UFA - - - -
Jamie Langenbrunner
 
LW
RW
 
 
31 $3,235,000 $3,186,000 $3,186,000 $3,186,000 $3,186,000 UFA - - - -
Boyd Devereaux
C
LW
 
 
 
28 $3,193,000 $3,193,000 $3,193,000 $3,193,000 UFA - - - - -
John Madden
C
LW
 
 
 
33 $3,147,000 $3,147,000 $3,147,000 UFA - - - - - -
Vlastamil Kroupa
 
 
 
D
 
31 $2,825,000 $3,954,000 $3,954,000 $3,954,000 $3,954,000 UFA - - - -
Petr Sykora
C
 
RW
 
 
30 $2,750,000 $2,515,000 $2,515,000 $2,515,000 $2,515,000 UFA - - - -
Bryce Salvador
 
 
 
D
 
30 $2,735,000 $2,735,000 UFA - - - - - - -
Joe Juneau
C
LW
 
 
 
38 $2,444,500 * UFA - - - - - - - -
Jeff Jillson
 
 
 
D
 
27 $2,268,000 $2,268,000 $2,268,000 UFA - - - - - -
Michael Ryder
 
LW
RW
 
 
26 $1,740,000 $1,740,000 UFA - - - - - - -
Patrik Elias
C
LW
 
 
 
30 $1,698,000 $1,698,000 UFA - - - - - - -
Niklas Hagman
 
LW
RW
 
 
27 $1,697,000 $2,459,000 $2,459,000 $2,459,000 $2,459,000 UFA - - - -
Brian Gionta
 
 
RW
 
 
27 $1,306,000 UFA - - - - - - - -
Zach Parise
 
LW
RW
 
 
22 $650,000 $650,000 UFA - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $66,132,500 $54,714,000 $47,891,000 $30,831,000 $16,544,000 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 2014-15 2016/16
Dan Cloutier
 
 
 
 
G
30 $3,223,000 $3,223,000 $3,223,000 $3,223,000 UFA - - - - -
Mark Parrish
 
 
RW
 
 
29 $2,036,000 $2,036,000 $2,036,000 UFA - - - - - -
Oleg Tverdovsky
 
 
 
D
 
30 $1,697,000 $1,697,000 UFA - - - - - - -
Serge Aubin
C
 
 
 
 
31 $1,556,000 $1,556,000 UFA - - - - - - -
Krys Barch
 
LW
 
 
 
26 $1,320,000 $1,320,000 $1,320,000 UFA - - - - - -
Mike Ricci
C
 
RW
 
 
35 $1,071,000 UFA - - - - - - - -
Bryce Lampman
 
 
 
D
 
24 $1,000,000 UFA - - - - - - - -
Cole Jarrett
 
 
 
D
 
23 $1,000,000 UFA - - - - - - - -
Erik Reitz
 
 
 
D
 
24 $1,000,000 UFA - - - - - - - -
Jesse Wallin
 
 
 
D
 
28 $978,000 $978,000 UFA - - - - - - -
Rob Murphy
C
LW
 
 
 
37 $747,500 UFA - - - - - - - -
Richard Shulmistra
 
 
 
 
G
35 $738,000 UFA - - - - - - - -
Alex Goligoski
 
 
 
D
 
21 $650,000 $650,000 $650,000 UFA - - - - - -
Brandon Nolan
C
 
 
 
 
23 $650,000 $650,000 $650,000 UFA - - - - - -
Steve Bernier
 
 
RW
 
 
21 $650,000 $650,000 $650,000 UFA - - - - - -
Adam Munro
 
 
 
 
G
24 $650,000 $650,000 UFA - - - - - - -
Anton Babchuk
 
 
 
D
 
22 $650,000 $650,000 UFA - - - - - - -
David Hale
 
 
 
D
 
25 $650,000 $650,000 UFA - - - - - - -
Sergei Berezin
 
LW
 
 
 
35 $650,000 $650,000 UFA - - - - - - -
Wade Belak
 
LW
RW
 
 
30 $650,000 $650,000 UFA - - - - - - -
Cam Russell
 
 
 
D
 
37 $650,000 UFA - - - - - - - -
Chris Govedaris
 
LW
 
 
 
36 $650,000 UFA - - - - - - - -
Cory Cross
 
 
 
D
 
35 $650,000 UFA - - - - - - - -
Jarrod Skalde
C
 
 
 
 
35 $650,000 UFA - - - - - - - -
Jiri Bicek
 
LW
RW
 
 
28 $650,000 UFA - - - - - - - -
Mike Brown
C
LW
 
 
 
28 $650,000 UFA - - - - - - - -
Ryan Carter
C
LW
 
 
 
23 $650,000 UFA - - - - - - - -
Turner Stevenson
 
 
RW
 
 
34 $650,000 UFA - - - - - - - -
Vadim Sharifijanov
 
LW
RW
 
 
31 $650,000 UFA - - - - - - - -
Greg Parks
 
 
RW
 
 
39 $622,000 UFA - - - - - - - -
Ivan Novoseltsev
 
 
RW
 
 
27 $565,000 UFA - - - - - - - -
FARM TOTALS $28,603,500 $16,010,000 $8,529,000 $3,223,000 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $2,860,350 $1,601,000 $852,900 $322,300 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 2014-15 2016/16
Craig MacTavish 48 $1,500,000 $1,500,000 - - - - - - - -
COACHING TOTALS $1,500,000 $1,500,000 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 9 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6664 45,476  5,053  76% $185  $8,413,060
Level 2: 4760 33,353  3,706  78% $135  $4,502,655
Level 3: 2856 19,765  2,196  77% $75  $1,482,375
Level 4: 3808 26,547  2,950  77% $40  $1,061,880
Level 5: 952 6,254  695  73% $999  $6,247,746
Total Attendance: 131,395  14,599 77% - $26,049,261

Balance Sheet

Income
Home Games Left 32
Average Attendance - % 14,599 (77%)
Average Income per Game $2,894,362
Year to Date Revenue $ 26,049,261
Estimated Revenue $92,619,595
End Year Estimated Revenue $118,668,856
  Expense
Days Remaining 0
Pro Expenses Per Days $371,531
Pro Year To Date Expenses $0
Farm Expenses Per Days $16,069
Farm Year To Date Expenses $0
Pro Payroll $66,132,500
Farm Payroll $2,860,350
Actual Salary Cap Deduction - SUBTRACT THIS TOTAL FROM SALARY CAP $68,992,850

Bank Account
Current Funds $214,336,334
Projected Revenue + $118,668,856
Projected Expenses - $68,992,850
Projected Bank Account $264,012,340
 
Salary Cap
Salary Cap $71,000,000
Total Pro Payroll $66,132,500
Refer to Actual Salary Cap Deduction Listed Above. --- Total is INCORRECT --- $4,867,500