• Vintage Hockey League
  • Day 69Game 391
    CANUCKS5
    RED WINGS0
    Boxscore 0 Likes
  • Day 77Game 442
    CANUCKS
    ADMIRALS
    Preview 0 Likes
  • Day 69Game 391
    Lowell LOCK MONSTERS5
    Adirondack RED WINGS4
    Boxscore 0 Likes
  • Day 73Game 421
    Manitoba MOOSE0
    Lowell LOCK MONSTERS0
    Preview 0 Likes
  • Day 75Game 430
    New Haven NIGHTHAWKS0
    Lowell LOCK MONSTERS0
    Preview 0 Likes
  • Day 77Game 442
    Lowell LOCK MONSTERS
    Toledo WALLEYE
    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 Lindros
C
 
RW
 
 
30 $7,772,000 $7,772,000 $7,772,000 $7,772,000 UFA - - - - -
Theoren Fleury
 
LW
RW
 
 
35 $7,615,000 UFA - - - - - - - -
Pierre Turgeon
C
LW
 
 
 
34 $6,152,000 $6,152,000 UFA - - - - - - -
Vinny Prospal
C
LW
 
 
 
28 $5,799,000 UFA - - - - - - - -
Vesa Toskala
 
 
 
 
G
26 $4,908,000 $4,908,000 $4,908,000 UFA - - - - - -
Kenny Jonsson
 
 
 
D
 
29 $4,876,000 $4,876,000 UFA - - - - - - -
Jason Smith
 
 
 
D
 
30 $3,993,000 $3,993,000 UFA - - - - - - -
Dixon Ward
 
LW
RW
 
 
35 $3,767,000 $3,767,000 $3,767,000 $3,767,000 UFA - - - - -
Yves Racine
 
 
 
D
 
34 $3,378,000 $3,378,000 $3,378,000 $3,378,000 UFA - - - - -
Mike Craig
 
LW
RW
 
 
32 $3,060,000 $3,060,000 $3,060,000 UFA - - - - - -
Michel Picard
 
LW
 
 
 
34 $2,571,000 $2,571,000 $2,571,000 UFA - - - - - -
Ed Jovanovski
 
 
 
D
 
27 $2,146,000 UFA - - - - - - - -
David Vyborny
C
 
RW
 
 
28 $1,710,000 UFA - - - - - - - -
Eric Belanger
C
 
 
 
 
26 $1,614,000 $1,614,000 UFA - - - - - - -
Rob Scuderi
 
 
 
D
 
25 $1,515,000 $1,515,000 $1,515,000 UFA - - - - - -
Daniel Berthiaume
 
 
 
 
G
37 $1,288,000 $1,288,000 $1,288,000 UFA - - - - - -
Stanislav Neckar
 
 
 
D
 
30 $1,220,000 $1,220,000 $1,220,000 UFA - - - - - -
Andy McDonald
C
LW
 
 
 
26 $861,000 $861,000 UFA - - - - - - -
Radoslav Suchy
 
 
 
D
 
27 $840,000 $840,000 UFA - - - - - - -
Jan Mertzig
 
 
 
D
 
33 $584,000 $584,000 $584,000 UFA - - - - - -
Brad Boyes
C
LW
RW
 
 
21 $550,000 $550,000 UFA - - - - - - -
Andrew Peters
 
LW
 
 
 
23 $550,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $65,195,400 $48,949,000 $30,063,000 $14,917,000 $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
Michael Nylander
C
LW
 
 
 
31 $2,697,000 $2,697,000 $2,697,000 $2,697,000 UFA - - - - -
Jonas Hoglund
 
LW
RW
 
 
31 $1,908,000 $1,908,000 $1,908,000 UFA - - - - - -
Damian Rhodes
 
 
 
 
G
34 $1,844,000 $1,844,000 $1,844,000 UFA - - - - - -
Pat Falloon
 
 
RW
 
 
31 $1,646,000 UFA - - - - - - - -
Dominic Lavoie
 
 
 
D
 
36 $1,506,000 $1,506,000 UFA - - - - - - -
Stephane Morin
C
 
 
 
 
34 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Yanic Perreault
C
 
 
 
 
31 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Chris Tancill
 
 
RW
 
 
35 $1,317,000 UFA - - - - - - - -
David Littman
 
 
 
 
G
36 $1,286,000 $1,286,000 UFA - - - - - - -
Dmitri Yushkevich
 
 
 
D
 
32 $1,245,000 $1,245,000 $1,245,000 UFA - - - - - -
Doug Janik
 
 
 
D
 
24 $1,244,000 $1,244,000 $1,244,000 $1,244,000 UFA - - - - -
Steve Dubinsky
C
 
RW
 
 
33 $1,218,000 $1,218,000 UFA - - - - - - -
Ken Quinney
 
LW
 
 
 
38 $1,176,000 $1,176,000 UFA - - - - - - -
Corey Hirsch
 
 
 
 
G
31 $1,018,000 $1,018,000 UFA - - - - - - -
Shawn Heins
 
 
 
D
 
30 $840,000 $840,000 UFA - - - - - - -
Dennis Vaske
 
 
 
D
 
36 $787,000 UFA - - - - - - - -
Brian Pothier
 
 
 
D
 
26 $662,000 $662,000 UFA - - - - - - -
Milan Tichy
 
 
 
D
 
34 $550,000 $550,000 $550,000 $550,000 UFA - - - - -
Ales Hemsky
 
LW
RW
 
 
20 $550,000 $550,000 $550,000 UFA - - - - - -
Fedor Tyutin
 
 
 
D
 
20 $550,000 $550,000 $550,000 UFA - - - - - -
Stephane Veilleux
 
LW
 
 
 
22 $550,000 $550,000 $550,000 UFA - - - - - -
Andy Hilbert
C
LW
 
 
 
22 $550,000 $550,000 UFA - - - - - - -
Kevan Guy
 
 
 
D
 
38 $550,000 $550,000 UFA - - - - - - -
Tomas Kopecky
C
LW
RW
 
 
21 $550,000 $550,000 UFA - - - - - - -
FARM TOTALS $27,244,000 $23,494,000 $14,138,000 $4,491,000 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $2,724,400 $2,349,400 $1,413,800 $449,100 $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
Mike Babcock 40 $4,000,000 $4,000,000 $4,000,000 - - - - - - -
COACHING TOTALS $4,000,000 $4,000,000 $4,000,000 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 17 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7000 119,000  7,000  100% $168  $19,992,000
Level 2: 4070 69,190  4,070  100% $128  $8,856,320
Level 3: 2442 41,514  2,442  100% $71  $2,947,494
Level 4: 3256 55,352  3,256  100% $40  $2,214,080
Level 5: 1200 20,400  1,200  100% $765  $15,606,000
Total Attendance: 305,456  17,968 100% - $59,375,168

Balance Sheet

Income
Home Games Left 24
Average Attendance - % 17,968 (100%)
Average Income per Game $3,492,657
Year to Date Revenue $ 59,375,168
Estimated Revenue $83,823,767
End Year Estimated Revenue $143,198,935
  Expense
Days Remaining 0
Pro Expenses Per Days $365,102
Pro Year To Date Expenses $0
Farm Expenses Per Days $15,392
Farm Year To Date Expenses $0
Pro Payroll $65,195,400
Farm Payroll $2,724,400
Estimated Season Expenses $67,919,800

Bank Account
Current Funds $169,935,106
Projected Revenue + $143,198,935
Projected Expenses - $67,919,800
Projected Bank Account $245,214,241
 
Salary Cap
Salary Cap $71,000,000
Total Payroll $65,195,400
Remaining Cap Space $5,804,600