• Vintage Hockey League
  • Day 46Game 102
    PENGUINS1
    OILERS5
    Boxscore 0 Likes
  • Day 48Game 104
    PENGUINS0
    OILERS0
    Preview 0 Likes
  • Day 46Game 102
    Baltimore SKIPJACKS1
    Muskegon LUMBERJACKS2
    Boxscore 0 Likes
  • Day 47Game 103
    Muskegon LUMBERJACKS0
    Baltimore SKIPJACKS0
    Preview 0 Likes
  • Day 48Game 104
    Baltimore SKIPJACKS0
    Muskegon LUMBERJACKS0
    Preview 0 Likes
  • Day 49Game 105
    Muskegon LUMBERJACKS0
    Baltimore SKIPJACKS0
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2014/14
Kevin Hatcher
 
 
 
D
 
39 $8,313,000 $11,234,000 UFA - - - - - - -
Steve Yzerman
C
LW
 
 
 
40 $7,807,000 UFA - - - - - - - -
Luc Robitaille
 
LW
 
 
 
39 $6,098,000 UFA - - - - - - - -
Rob Blake
 
 
 
D
 
36 $5,565,000 UFA - - - - - - - -
Ken Sutton
 
 
 
D
 
36 $5,187,000 $5,187,000 $5,187,000 $5,187,000 UFA - - - - -
Miroslav Satan
 
LW
RW
 
 
31 $3,971,000 $3,971,000 UFA - - - - - - -
Darcy Tucker
C
 
RW
 
 
30 $3,912,000 $3,912,000 UFA - - - - - - -
Mike Fisher
C
 
 
 
 
25 $3,724,000 $3,724,000 $3,724,000 $3,724,000 UFA - - - - -
Dean Kolstad
 
 
 
D
 
37 $3,542,000 * UFA - - - - - - - -
Todd Bertuzzi
 
 
RW
 
 
30 $3,510,000 $3,510,000 UFA - - - - - - -
David Aebischer
 
 
 
 
G
27 $3,359,000 $3,359,000 UFA - - - - - - -
Dana Murzyn
 
 
 
D
 
39 $2,972,000 UFA - - - - - - - -
Shawn Horcoff
C
LW
 
 
 
26 $2,609,000 $2,609,000 $2,609,000 UFA - - - - - -
Jon Klemm
 
LW
RW
 
 
35 $2,145,000 $2,145,000 $2,145,000 UFA - - - - - -
Mike McKee
 
 
 
D
 
36 $1,697,000 $1,697,000 $1,697,000 $1,697,000 UFA - - - - -
Steve Staios
 
 
RW
 
 
32 $1,500,000 $1,500,000 UFA - - - - - - -
Jason Krog
C
 
 
 
 
30 $840,000 UFA - - - - - - - -
Mike Smith
 
 
 
 
G
23 $550,000 $550,000 UFA - - - - - - -
Neil Wilkinson
 
 
RW
 
 
38 $550,000 $550,000 UFA - - - - - - -
Brooks Orpik
 
 
 
D
 
25 $550,000 UFA - - - - - - - -
Scott Hartnell
 
LW
 
 
 
23 $550,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $68,951,000 $43,948,000 $15,362,000 $10,608,000 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2014/14
Claude Lapointe
C
LW
 
 
 
37 $3,588,000 UFA - - - - - - - -
Wayne McBean
 
 
 
D
 
36 $2,826,000 $2,826,000 UFA - - - - - - -
Neil Brady
C
 
 
 
 
37 $2,124,000 UFA - - - - - - - -
Jeff Serowik
 
LW
RW
 
 
38 $1,728,000 UFA - - - - - - - -
Hans Jonsson
 
 
 
D
 
32 $1,697,000 $1,697,000 $1,697,000 $1,697,000 UFA - - - - -
Jiri Fischer
 
 
 
D
 
25 $1,697,000 $1,697,000 $1,697,000 $1,697,000 UFA - - - - -
Sebastien Bordeleau
C
 
 
 
 
30 $1,697,000 $1,697,000 $1,697,000 UFA - - - - - -
Steve Heinze
 
LW
RW
 
 
35 $1,614,000 $2,250,000 $2,250,000 UFA - - - - - -
Luciano Borsato
C
 
RW
 
 
39 $1,500,000 $1,500,000 UFA - - - - - - -
David Littman
 
 
 
 
G
38 $1,286,000 UFA - - - - - - - -
Dan Keczmer
 
 
 
D
 
37 $1,097,000 $1,097,000 $1,097,000 UFA - - - - - -
Larry DePalma
 
LW
 
 
 
40 $1,075,000 UFA - - - - - - - -
Trent Hunter
 
LW
RW
 
 
25 $1,050,000 $1,800,000 $1,800,000 $1,800,000 $1,800,000 UFA - - - -
Brian Glynn
 
 
 
D
 
38 $900,000 $900,000 UFA - - - - - - -
Harry York
C
 
 
 
 
31 $840,000 UFA - - - - - - - -
John Jakopin
 
 
 
D
 
30 $840,000 $1,800,000 $1,800,000 $1,800,000 $1,800,000 UFA - - - -
Sean Avery
C
LW
 
 
 
25 $840,000 UFA - - - - - - - -
Zdenek Kutlak
 
 
 
D
 
25 $687,500 $1,800,000 $1,800,000 $1,800,000 $1,800,000 UFA - - - -
Todd Reirden
 
 
 
D
 
34 $650,000 $650,000 $650,000 $650,000 UFA - - - - -
Johan Franzen
 
LW
RW
 
 
26 $650,000 $650,000 $650,000 UFA - - - - - -
Jonas Gustavsson
 
 
 
 
G
21 $650,000 $650,000 $650,000 UFA - - - - - -
Matt Greene
 
 
 
D
 
22 $650,000 $650,000 $650,000 UFA - - - - - -
Troy Bodie
 
 
RW
 
 
20 $650,000 $650,000 $650,000 UFA - - - - - -
Zbynek Michalek
 
 
 
D
 
23 $650,000 $650,000 $650,000 UFA - - - - - -
Lubomir Sekeras
 
 
 
D
 
36 $650,000 $650,000 UFA - - - - - - -
Sheldon Kennedy
 
 
RW
 
 
36 $650,000 $650,000 UFA - - - - - - -
Serge Payer
C
 
 
 
 
26 $550,000 $550,000 $550,000 UFA - - - - - -
Derek Roy
C
 
 
 
 
22 $550,000 $550,000 UFA - - - - - - -
Peter Budaj
 
 
 
 
G
23 $550,000 $550,000 UFA - - - - - - -
Ryane Clowe
 
LW
 
 
 
23 $550,000 $550,000 UFA - - - - - - -
Joel Lundqvist
C
 
 
 
 
23 $550,000 UFA - - - - - - - -
Vaclav Nedorost
C
LW
 
 
 
23 $550,000 UFA - - - - - - - -
FARM TOTALS $35,586,500 $26,464,000 $18,288,000 $9,444,000 $5,400,000 $0 $0 $0 $0 $0
SALARY CAP TOTALS $3,558,650 $2,646,400 $1,828,800 $944,400 $540,000 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2014/14
John Cunniff 60 $3,680,000 $3,680,000 $3,680,000 $3,680,000 - - - - - -
COACHING TOTALS $3,680,000 $3,680,000 $3,680,000 $3,680,000 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 13 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6996 90,948  6,996  100% $185  $16,825,380
Level 2: 5983 77,779  5,983  100% $135  $10,500,165
Level 3: 2570 33,410  2,570  100% $75  $2,505,750
Level 4: 4426 57,538  4,426  100% $40  $2,301,520
Level 5: 1200 15,600  1,200  100% $999  $15,584,400
Total Attendance: 275,275  21,175 100% - $57,260,658

Balance Sheet

Income
Home Games Left -13
Average Attendance - % 21,175 (100%)
Average Income per Game $4,404,666
Year to Date Revenue $ 57,260,658
Estimated Revenue $-57,260,658
End Year Estimated Revenue $0
  Expense
Days Remaining 0
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $68,951,000
Farm Payroll $3,558,650
Actual Salary Cap Deduction - SUBTRACT THIS TOTAL FROM SALARY CAP $72,509,650

Bank Account
Current Funds $613,533,170
Projected Revenue + $0
Projected Expenses - $72,509,650
Projected Bank Account $541,023,520
 
Salary Cap
Salary Cap $71,000,000
Total Pro Payroll $68,951,000
Refer to Actual Salary Cap Deduction Listed Above. --- Total is INCORRECT --- $2,049,000