• Vintage Hockey League
  • Day 14Game 55
    CANUCKS3
    WILD5
    Boxscore 0 Likes
  • Day 15Game 58
    Lowell LOCK MONSTERS1
    Utica DEVILS3
    Boxscore 0 Likes
  • Day 17Game 62
    Lowell LOCK MONSTERS5
    Utica DEVILS1
    Boxscore 0 Likes
  • Day 19Game 66
    Utica DEVILS1
    Lowell LOCK MONSTERS2
    Boxscore 0 Likes
  • Day 21Game 70
    Utica DEVILS3
    Lowell LOCK MONSTERS2
    Boxscore 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
Eric Lindros
C
 
RW
 
 
32 $7,772,000 $7,772,000 $7,772,000 UFA - - - - - -
Vinny Prospal
C
LW
 
 
 
30 $6,231,000 $6,231,000 $6,231,000 $6,231,000 UFA - - - - -
Alexei Zhamnov
C
LW
 
 
 
35 $5,124,000 $5,124,000 UFA - - - - - - -
Vesa Toskala
 
 
 
 
G
28 $4,908,000 $4,908,000 UFA - - - - - - -
Gilbert Dionne
 
LW
RW
 
 
35 $4,775,000 $4,775,000 $4,775,000 $4,775,000 UFA - - - - -
Ed Jovanovski
 
 
 
D
 
29 $4,724,000 $4,724,000 $4,724,000 $4,724,000 UFA - - - - -
Paul Kariya
 
LW
RW
 
 
31 $4,710,000 $4,710,000 $4,710,000 $4,710,000 UFA - - - - -
Curtis Leschyshyn
 
 
 
D
 
36 $4,562,000 $4,562,000 $4,562,000 UFA - - - - - -
Jason Smith
 
 
 
D
 
32 $3,993,000 $5,768,000 $5,768,000 $5,768,000 $5,768,000 UFA - - - -
Bob Joyce
C
LW
RW
 
 
39 $3,006,000 $3,006,000 UFA - - - - - - -
Tim Connolly
C
 
 
 
 
25 $2,595,000 $2,595,000 $2,595,000 $2,595,000 UFA - - - - -
Michel Picard
 
LW
 
 
 
36 $2,571,000 $2,571,000 UFA - - - - - - -
Vitaly Vishnevski
 
 
 
D
 
25 $2,014,000 $2,014,000 $2,014,000 $2,014,000 UFA - - - - -
Arturs Irbe
 
 
 
 
G
38 $1,802,000 UFA - - - - - - - -
Shane Hnidy
 
 
 
D
 
30 $1,697,000 $1,697,000 $1,697,000 UFA - - - - - -
Rob Scuderi
 
 
 
D
 
27 $1,515,000 $1,515,000 UFA - - - - - - -
Juraj Kolnik
 
 
RW
 
 
25 $1,500,000 $1,500,000 UFA - - - - - - -
John Madden
C
LW
 
 
 
32 $1,218,000 $3,147,000 $3,147,000 $3,147,000 $3,147,000 UFA - - - -
Dan Boyle
 
 
 
D
 
29 $1,050,000 $2,304,000 $2,304,000 $2,304,000 $2,304,000 UFA - - - -
Radoslav Suchy
 
 
 
D
 
29 $840,000 UFA - - - - - - - -
Ales Hemsky
 
LW
RW
 
 
22 $550,000 $550,000 UFA - - - - - - -
Brad Boyes
C
LW
RW
 
 
23 $550,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $67,707,000 $69,473,000 $50,299,000 $36,268,000 $11,219,000 $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
Jonas Hoglund
 
LW
RW
 
 
33 $1,908,000 $1,908,000 UFA - - - - - - -
Damian Rhodes
 
 
 
 
G
36 $1,844,000 $1,844,000 UFA - - - - - - -
Peter Ing
 
 
 
 
G
36 $1,562,000 $1,562,000 UFA - - - - - - -
Dominic Lavoie
 
 
 
D
 
38 $1,506,000 UFA - - - - - - - -
Yanic Perreault
C
 
 
 
 
34 $1,500,000 $1,500,000 UFA - - - - - - -
Chris Tancill
 
 
RW
 
 
37 $1,357,000 $1,357,000 $1,357,000 $1,357,000 UFA - - - - -
Ryan Johnson
C
 
 
 
 
29 $1,293,000 $1,293,000 $1,293,000 $1,293,000 UFA - - - - -
Darcy Hordichuk
 
LW
 
 
 
25 $1,282,000 $1,282,000 $1,282,000 $1,282,000 UFA - - - - -
Dmitri Yushkevich
 
 
 
D
 
34 $1,245,000 $1,245,000 UFA - - - - - - -
Alexandre Volchkov
C
 
RW
 
 
27 $1,222,000 $1,222,000 $1,222,000 $1,222,000 UFA - - - - -
Steve Dubinsky
C
 
RW
 
 
35 $1,218,000 UFA - - - - - - - -
Ken Quinney
 
LW
 
 
 
40 $1,176,000 UFA - - - - - - - -
Jeff Toms
C
LW
 
 
 
31 $1,131,000 $1,131,000 $1,131,000 $1,131,000 UFA - - - - -
Sergei Zholtok
C
LW
 
 
 
33 $904,000 $904,000 $904,000 $904,000 UFA - - - - -
Shawn Heins
 
 
 
D
 
32 $840,000 $1,800,000 $1,800,000 $1,800,000 $1,800,000 UFA - - - -
Brian Pothier
 
 
 
D
 
28 $662,000 UFA - - - - - - - -
Barry Brust
 
 
 
 
G
22 $650,000 $650,000 $650,000 $650,000 UFA - - - - -
Shane OBrien
 
 
 
D
 
22 $650,000 $650,000 $650,000 UFA - - - - - -
Tanner Glass
 
LW
 
 
 
22 $650,000 $650,000 $650,000 UFA - - - - - -
Steve McKichan
 
 
 
 
G
38 $650,000 UFA - - - - - - - -
Jan Mertzig
 
 
 
D
 
35 $584,000 $584,000 UFA - - - - - - -
Milan Tichy
 
 
 
D
 
36 $550,000 $550,000 $550,000 UFA - - - - - -
Fedor Tyutin
 
 
 
D
 
22 $550,000 $550,000 UFA - - - - - - -
Stephane Veilleux
 
LW
 
 
 
24 $550,000 $550,000 UFA - - - - - - -
Andy Hilbert
C
LW
 
 
 
24 $550,000 UFA - - - - - - - -
Kevan Guy
 
 
 
D
 
40 $550,000 UFA - - - - - - - -
FARM TOTALS $26,584,000 $21,232,000 $11,489,000 $9,639,000 $1,800,000 $0 $0 $0 $0 $0
SALARY CAP TOTALS $2,658,400 $2,123,200 $1,148,900 $963,900 $180,000 $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
Mike Babcock 41 $4,000,000 $4,000,000 - - - - - - - -
COACHING TOTALS $4,000,000 $4,000,000 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 4 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7000 28,000  7,000  100% $180  $5,040,000
Level 2: 4070 16,280  4,070  100% $135  $2,197,800
Level 3: 2442 9,768  2,442  100% $75  $732,600
Level 4: 3256 13,024  3,256  100% $40  $520,960
Level 5: 1200 4,800  1,200  100% $815  $3,912,000
Total Attendance: 71,872  17,968 100% - $14,884,032

Balance Sheet

Income
Home Games Left -4
Average Attendance - % 17,968 (100%)
Average Income per Game $3,721,008
Year to Date Revenue $ 14,884,032
Estimated Revenue $-14,884,032
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 $67,707,000
Farm Payroll $2,658,400
Actual Salary Cap Deduction - SUBTRACT THIS TOTAL FROM SALARY CAP $70,365,400

Bank Account
Current Funds $322,140,927
Projected Revenue + $0
Projected Expenses - $70,365,400
Projected Bank Account $251,775,527
 
Salary Cap
Salary Cap $71,000,000
Total Pro Payroll $67,707,000
Refer to Actual Salary Cap Deduction Listed Above. --- Total is INCORRECT --- $3,293,000