• Vintage Hockey League
  • Day 47Game 270
    BLUES3
    SCOUTS1
    Boxscore 0 Likes
  • Day 55Game 312
    BLUES
    ADMIRALS
    Preview 0 Likes
  • Day 47Game 270
    Springfield THUNDERBIRDS6
    Wyoming COWBOYS2
    Boxscore 0 Likes
  • Day 50Game 288
    Owen Sound ATTACK4
    Springfield THUNDERBIRDS3
    Boxscore 0 Likes
  • Day 52Game 300
    Scottsdale HATTERS3
    Springfield THUNDERBIRDS1
    Boxscore 0 Likes
  • Day 55Game 312
    Springfield THUNDERBIRDS
    Toledo WALLEYE
    Preview 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
Rod Brind'Amour
C
LW
 
 
 
36 $12,735,000 UFA - - - - - - - -
Pavel Bure
 
 
RW
 
 
35 $11,167,000 $11,167,000 UFA - - - - - - -
Patrick Lalime
 
 
 
 
G
32 $6,247,000 * $6,247,000 * $6,247,000 * $6,247,000 * UFA - - - - -
Sami Pahlsson
C
 
 
 
 
28 $5,939,000 * $5,939,000 * $5,939,000 * $5,939,000 * UFA - - - - -
Willie Mitchell
 
 
 
D
 
29 $5,627,000 $5,627,000 $5,627,000 UFA - - - - - -
Nick Schultz
 
 
 
D
 
24 $4,818,000 $4,818,000 $4,818,000 $4,818,000 UFA - - - - -
Jussi Jokinen
C
LW
 
 
 
23 $4,658,000 $4,658,000 $4,658,000 $4,658,000 UFA - - - - -
Josef Melichar
 
 
 
D
 
27 $1,983,000 $1,983,000 UFA - - - - - - -
Andy Sutton
 
 
 
D
 
31 $1,845,000 $1,845,000 $1,845,000 UFA - - - - - -
Mark Mowers
C
 
RW
 
 
32 $1,800,000 $1,800,000 $1,800,000 UFA - - - - - -
Matthew Lombardi
C
 
RW
 
 
24 $1,800,000 $1,800,000 $1,800,000 UFA - - - - - -
Michel Ouellet
 
LW
RW
 
 
24 $1,353,000 $1,353,000 $1,353,000 $1,353,000 UFA - - - - -
Teppo Numminen
 
 
 
D
 
38 $1,183,000 * UFA - - - - - - - -
Eric Nicklaus
 
 
RW
 
 
31 $798,000 $798,000 $798,000 UFA - - - - - -
Kevin Todd
C
LW
 
 
 
38 $755,500 UFA - - - - - - - -
Enrico Ciccone
 
 
 
D
 
36 $705,000 * UFA - - - - - - - -
Petr Kalus
 
LW
 
 
 
19 $650,000 $650,000 UFA - - - - - - -
Jeff Hoggan
 
LW
RW
 
 
28 $650,000 UFA - - - - - - - -
Matt Stajan
C
LW
 
 
 
23 $650,000 UFA - - - - - - - -
Pekka Rinne
 
 
 
 
G
24 $650,000 UFA - - - - - - - -
Rich Peverley
C
 
 
 
 
24 $650,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $53,928,500 $48,685,000 $34,885,000 $23,015,000 $0 $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
Tomas Plihal
C
 
 
 
 
23 $1,845,000 $1,845,000 $1,845,000 $1,845,000 UFA - - - - -
Kirill Safronov
 
 
 
D
 
26 $1,697,000 $1,697,000 UFA - - - - - - -
Peter Ing
 
 
 
 
G
37 $1,631,500 UFA - - - - - - - -
Craig Johnson
 
LW
 
 
 
34 $1,210,000 $1,210,000 $1,210,000 UFA - - - - - -
Pat Jablonski
 
 
 
 
G
39 $1,193,000 UFA - - - - - - - -
Scott Bailey
 
 
 
 
G
34 $923,000 $923,000 UFA - - - - - - -
Christer Olsson
 
 
 
D
 
36 $915,000 UFA - - - - - - - -
Ian Moran
 
 
RW
 
 
34 $891,000 $891,000 $891,000 UFA - - - - - -
Mathieu Dandenault
 
 
RW
 
 
30 $862,000 $862,000 $862,000 UFA - - - - - -
Jaroslav Svejkovsky
 
 
RW
 
 
29 $811,000 $811,000 $811,000 UFA - - - - - -
Dmitri Yakushin
 
 
 
D
 
28 $803,000 $803,000 $803,000 UFA - - - - - -
Erik Rasmussen
C
LW
 
 
 
29 $650,000 $650,000 $650,000 $650,000 UFA - - - - -
Jay Henderson
 
LW
 
 
 
28 $650,000 $650,000 $650,000 $650,000 UFA - - - - -
PJ Stock
C
LW
 
 
 
31 $650,000 $650,000 $650,000 $650,000 UFA - - - - -
Robert Dome
C
LW
RW
 
 
27 $650,000 $650,000 $650,000 $650,000 UFA - - - - -
Casey Borer
 
 
 
D
 
21 $650,000 $650,000 $650,000 UFA - - - - - -
Colin Fraser
C
 
 
 
 
21 $650,000 $650,000 $650,000 UFA - - - - - -
Danny Syvret
 
 
 
D
 
21 $650,000 $650,000 $650,000 UFA - - - - - -
Keith Aucoin
C
 
 
 
 
28 $650,000 $650,000 $650,000 UFA - - - - - -
Konstantin Pushkarev
 
 
RW
 
 
21 $650,000 $650,000 $650,000 UFA - - - - - -
Maxim Sushinsky
 
 
RW
 
 
32 $650,000 $650,000 $650,000 UFA - - - - - -
Nathan McIver
 
 
 
D
 
21 $650,000 $650,000 $650,000 UFA - - - - - -
Chris Dingman
 
LW
 
 
 
30 $650,000 $650,000 UFA - - - - - - -
Darren Haydar
 
 
RW
 
 
27 $650,000 $650,000 UFA - - - - - - -
Michael Ryan
C
 
 
 
 
27 $650,000 $650,000 UFA - - - - - - -
David Liffiton
 
 
 
D
 
22 $650,000 UFA - - - - - - - -
FARM TOTALS $22,531,500 $18,142,000 $13,572,000 $4,445,000 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $2,253,150 $1,814,200 $1,357,200 $444,500 $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
Peter Laviolette 42 $1,494,000 $1,494,000 $1,494,000 $1,494,000 - - - - - -
COACHING TOTALS $1,494,000 $1,494,000 $1,494,000 $1,494,000 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 9 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6650 46,677  5,186  78% $185  $8,635,245
Level 2: 4750 39,385  4,376  92% $125  $4,923,125
Level 3: 2850 19,340  2,149  75% $75  $1,450,500
Level 4: 3800 27,207  3,023  80% $40  $1,088,280
Level 5: 1200 10,034  1,115  93% $600  $6,020,400
Total Attendance: 142,643  15,849 82% - $26,541,060

Balance Sheet

Income
Home Games Left 32
Average Attendance - % 15,849 (82%)
Average Income per Game $2,949,007
Year to Date Revenue $ 26,541,060
Estimated Revenue $94,368,213
End Year Estimated Revenue $120,909,273
  Expense
Days Remaining 0
Pro Expenses Per Days $302,969
Pro Year To Date Expenses $0
Farm Expenses Per Days $12,658
Farm Year To Date Expenses $0
Pro Payroll $53,928,500
Farm Payroll $2,253,150
Actual Salary Cap Deduction - SUBTRACT THIS TOTAL FROM SALARY CAP $56,181,650

Bank Account
Current Funds $317,086,884
Projected Revenue + $120,909,273
Projected Expenses - $56,181,650
Projected Bank Account $381,814,507
 
Salary Cap
Salary Cap $71,000,000
Total Pro Payroll $53,928,500
Refer to Actual Salary Cap Deduction Listed Above. --- Total is INCORRECT --- $17,071,500