• Vintage Hockey League
  • Day 65Game 375
    PENGUINS3
    CAPITALS0
    Boxscore 0 Likes
  • Day 70Game 394
    PENGUINS0
    MAPLE LEAFS0
    Preview 0 Likes
  • Day 72Game 413
    PENGUINS0
    RANGERS0
    Preview 0 Likes
  • Day 73Game 417
    PENGUINS
    ISLANDERS
    Preview 0 Likes
  • Day 65Game 375
    Muskegon LUMBERJACKS3
    Baltimore SKIPJACKS4
    Boxscore 0 Likes
  • Day 67Game 386
    Baltimore SKIPJACKS4
    Muskegon LUMBERJACKS1
    Boxscore 0 Likes
  • Day 70Game 394
    Muskegon LUMBERJACKS0
    Newmarket SAINTS0
    Preview 0 Likes
  • Day 72Game 413
    Muskegon LUMBERJACKS0
    Anaheim DUCKS0
    Preview 0 Likes
  • Day 73Game 417
    Muskegon LUMBERJACKS
    Capital-District ISLANDERS
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2013/13
Eric Desjardins
 
 
 
D
 
34 $7,977,000 UFA - - - - - - - -
Steve Yzerman
C
LW
 
 
 
38 $7,807,000 $7,807,000 UFA - - - - - - -
Gary Roberts
 
LW
 
 
 
37 $7,603,000 $7,603,000 UFA - - - - - - -
Rob Blake
 
 
 
D
 
34 $5,565,000 $5,565,000 UFA - - - - - - -
Fredrik Olausson
 
 
 
D
 
37 $5,052,000 $5,052,000 UFA - - - - - - -
Ken Sutton
 
 
 
D
 
34 $4,019,000 UFA - - - - - - - -
Miroslav Satan
 
LW
RW
 
 
29 $3,971,000 $3,971,000 $3,971,000 UFA - - - - - -
David Aebischer
 
 
 
 
G
25 $3,359,000 $3,359,000 $3,359,000 UFA - - - - - -
Joe Juneau
C
LW
 
 
 
35 $3,188,000 $3,188,000 $3,188,000 UFA - - - - - -
Shawn Horcoff
C
LW
 
 
 
24 $2,609,000 $2,609,000 $2,609,000 $2,609,000 UFA - - - - -
Sean Burke
 
 
 
 
G
36 $2,499,000 $2,499,000 UFA - - - - - - -
Jon Klemm
 
LW
RW
 
 
33 $2,145,000 $2,145,000 $2,145,000 $2,145,000 UFA - - - - -
Patrick Traverse
 
 
 
D
 
29 $1,881,000 $1,881,000 $1,881,000 UFA - - - - - -
Dan Currie
 
LW
 
 
 
35 $1,628,000 $1,628,000 $1,628,000 UFA - - - - - -
Jeff Finley
 
 
 
D
 
36 $1,126,000 $1,126,000 UFA - - - - - - -
DJ Smith
 
 
 
D
 
26 $1,050,000 UFA - - - - - - - -
Murray Baron
 
 
 
D
 
36 $550,000 $550,000 $550,000 $550,000 UFA - - - - -
Neil Wilkinson
 
 
RW
 
 
36 $550,000 $550,000 $550,000 UFA - - - - - -
Brooks Orpik
 
 
 
D
 
23 $550,000 $550,000 UFA - - - - - - -
Scott Hartnell
 
LW
 
 
 
21 $550,000 $550,000 UFA - - - - - - -
Martin Havlat
 
LW
RW
 
 
23 $550,000 UFA - - - - - - - -
Mike Fisher
C
 
 
 
 
23 $550,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $64,779,000 $50,633,000 $19,881,000 $5,304,000 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2013/13
John Grahame
 
 
 
 
G
28 $2,517,000 UFA - - - - - - - -
Neil Brady
C
 
 
 
 
35 $2,124,000 $2,124,000 UFA - - - - - - -
Sebastien Bordeleau
C
 
 
 
 
28 $1,697,000 $1,697,000 $1,697,000 $1,697,000 UFA - - - - -
Aki Berg
 
 
 
D
 
26 $1,614,000 $1,614,000 UFA - - - - - - -
Steve Heinze
 
LW
RW
 
 
33 $1,614,000 $1,614,000 UFA - - - - - - -
Jeff Daniels
C
LW
RW
 
 
35 $1,598,000 UFA - - - - - - - -
Peter Douris
C
LW
RW
 
 
37 $1,524,000 UFA - - - - - - - -
Luciano Borsato
C
 
RW
 
 
37 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Steve Staios
 
 
RW
 
 
30 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Hans Jonsson
 
 
 
D
 
30 $1,470,000 UFA - - - - - - - -
Pat Jablonski
 
 
 
 
G
36 $1,193,000 $1,193,000 $1,193,000 $1,193,000 UFA - - - - -
Dan Keczmer
 
 
 
D
 
35 $1,097,000 $1,097,000 $1,097,000 $1,097,000 UFA - - - - -
Larry DePalma
 
LW
 
 
 
38 $1,075,000 $1,075,000 UFA - - - - - - -
Wade Belak
 
LW
RW
 
 
27 $1,073,000 UFA - - - - - - - -
Mike McKee
 
 
 
D
 
34 $1,045,000 UFA - - - - - - - -
Jason Woolley
 
 
 
D
 
33 $984,000 $984,000 $984,000 UFA - - - - - -
Brad Lukowich
 
 
 
D
 
27 $945,000 UFA - - - - - - - -
Brian Glynn
 
 
 
D
 
36 $900,000 $900,000 $900,000 UFA - - - - - -
Derek Laxdal
 
 
RW
 
 
37 $843,000 $843,000 UFA - - - - - - -
Harry York
C
 
 
 
 
29 $840,000 $840,000 UFA - - - - - - -
John Jakopin
 
 
 
D
 
28 $840,000 $840,000 UFA - - - - - - -
Tom Tilley
 
 
 
D
 
38 $802,000 $802,000 UFA - - - - - - -
Iain Duncan
 
LW
RW
 
 
40 $683,000 UFA - - - - - - - -
Serge Payer
C
 
 
 
 
24 $550,000 $550,000 $550,000 $550,000 UFA - - - - -
Derek Roy
C
 
 
 
 
20 $550,000 $550,000 $550,000 UFA - - - - - -
Mike Smith
 
 
 
 
G
21 $550,000 $550,000 $550,000 UFA - - - - - -
Peter Budaj
 
 
 
 
G
21 $550,000 $550,000 $550,000 UFA - - - - - -
Ryane Clowe
 
LW
 
 
 
21 $550,000 $550,000 $550,000 UFA - - - - - -
Joel Lundqvist
C
 
 
 
 
21 $550,000 $550,000 UFA - - - - - - -
Vaclav Nedorost
C
LW
 
 
 
21 $550,000 $550,000 UFA - - - - - - -
Jiri Fischer
 
 
 
D
 
23 $550,000 UFA - - - - - - - -
Trent Hunter
 
LW
RW
 
 
23 $550,000 UFA - - - - - - - -
Zdenek Kutlak
 
 
 
D
 
23 $550,000 UFA - - - - - - - -
FARM TOTALS $34,978,000 $22,473,000 $11,621,000 $4,537,000 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $3,497,800 $2,247,300 $1,162,100 $453,700 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2013/13
John Cunniff 59 $2,000,000 - - - - - - - - -
COACHING TOTALS $2,000,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 12 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6996 82,633  6,886  98% $185  $15,287,105
Level 2: 5983 64,832  5,403  90% $135  $8,752,320
Level 3: 2570 30,840  2,570  100% $75  $2,313,000
Level 4: 4426 51,214  4,268  96% $40  $2,048,560
Level 5: 1200 11,786  982  82% $999  $11,774,214
Total Attendance: 241,305  20,109 95% - $48,210,237

Balance Sheet

Income
Home Games Left 29
Average Attendance - % 20,109 (95%)
Average Income per Game $4,017,520
Year to Date Revenue $ 48,210,237
Estimated Revenue $116,508,073
End Year Estimated Revenue $164,718,310
  Expense
Days Remaining 0
Pro Expenses Per Days $365,983
Pro Year To Date Expenses $0
Farm Expenses Per Days $19,762
Farm Year To Date Expenses $0
Pro Payroll $64,779,000
Farm Payroll $3,497,800
Estimated Season Expenses $68,276,800

Bank Account
Current Funds $401,515,901
Projected Revenue + $164,718,310
Projected Expenses - $68,276,800
Projected Bank Account $497,957,411
 
Salary Cap
Salary Cap $71,000,000
Total Payroll $64,779,000
Remaining Cap Space $6,221,000