• Vintage Hockey League
  • Day 47Game 267
    LIGHTNING1
    CANADIENS2
    Boxscore 0 Likes
  • Day 47Game 267
    Fredericton CANADIENS2
    Orlando THUNDER2
    Boxscore 0 Likes
  • Day 49Game 280
    Orlando THUNDER2
    New Haven NIGHTHAWKS1
    Boxscore 0 Likes
  • Day 52Game 301
    Orlando THUNDER2
    Salt Lake GOLDEN EAGLES1
    Boxscore 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 2015/15
Brent Johnson
 
 
 
 
G
28 $6,440,000 $6,440,000 $6,440,000 UFA - - - - - -
Michel Mongeau
C
 
 
 
 
40 $5,237,000 UFA - - - - - - - -
Scott Niedermayer
 
 
 
D
 
32 $4,884,000 $4,884,000 UFA - - - - - - -
Robyn Regehr
 
 
 
D
 
25 $4,833,000 $4,833,000 $4,833,000 UFA - - - - - -
Gilbert Dionne
 
LW
RW
 
 
35 $4,775,000 $4,775,000 $4,775,000 UFA - - - - - -
Henrik Zetterberg
C
LW
 
 
 
25 $4,482,000 $4,482,000 $4,482,000 UFA - - - - - -
Vincent Lecavalier
C
LW
 
 
 
25 $3,875,000 $3,875,000 UFA - - - - - - -
Darryl Sydor
 
 
 
D
 
33 $3,521,000 $3,521,000 UFA - - - - - - -
Pat MacLeod
 
 
 
D
 
36 $3,087,000 UFA - - - - - - - -
Toni Lydman
 
 
 
D
 
27 $3,072,000 UFA - - - - - - - -
Todd Harvey
C
 
RW
 
 
30 $2,929,000 $2,929,000 $2,929,000 UFA - - - - - -
Tomas Vokoun
 
 
 
 
G
29 $2,897,000 * $2,897,000 * $2,897,000 * $2,897,000 * UFA - - - - -
Andrew Cassels
C
LW
 
 
 
36 $2,877,000 $2,877,000 $2,877,000 UFA - - - - - -
Antoine Vermette
C
LW
RW
 
 
23 $2,797,000 $2,797,000 $2,797,000 $2,797,000 UFA - - - - -
Daymond Langkow
C
 
 
 
 
28 $2,315,000 UFA - - - - - - - -
Derek MacKenzie
C
LW
 
 
 
25 $1,743,000 $1,743,000 $1,743,000 UFA - - - - - -
Mike Van Ryn
 
 
 
D
 
26 $1,697,000 $1,697,000 UFA - - - - - - -
Shane Hnidy
 
 
 
D
 
30 $1,697,000 $1,697,000 UFA - - - - - - -
Nik Antropov
C
 
RW
 
 
25 $1,353,000 $1,353,000 $1,353,000 UFA - - - - - -
Ben Guite
 
LW
RW
 
 
27 $565,000 UFA - - - - - - - -
Dennis Seidenberg
 
 
 
D
 
24 $550,000 UFA - - - - - - - -
Ilya Kovalchuk
 
LW
RW
 
 
22 $550,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $66,176,000 $50,800,000 $35,126,000 $5,694,000 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 2015/15
Greg Brown
 
 
 
D
 
37 $2,459,000 $2,459,000 UFA - - - - - - -
Scott Thornton
C
LW
 
 
 
34 $2,066,000 $2,066,000 $2,066,000 UFA - - - - - -
Alexandre Giroux
C
 
 
 
 
25 $1,697,000 $1,697,000 $1,697,000 UFA - - - - - -
Jan Vopat
 
 
 
D
 
32 $1,697,000 $1,697,000 $1,697,000 UFA - - - - - -
Jordan Krestanovich
 
LW
 
 
 
25 $1,697,000 $1,697,000 $1,697,000 UFA - - - - - -
Mike Zigomanis
C
 
 
 
 
25 $1,697,000 $1,697,000 $1,697,000 UFA - - - - - -
Bryan Muir
 
 
 
D
 
32 $1,697,000 $1,697,000 UFA - - - - - - -
Simon Gamache
C
 
 
 
 
24 $1,680,000 $1,680,000 $1,680,000 $1,680,000 UFA - - - - -
Bill Muckult
 
 
RW
 
 
31 $1,680,000 UFA - - - - - - - -
John McIntyre
C
LW
 
 
 
36 $1,500,000 UFA - - - - - - - -
Marcel Cousineau
 
 
 
 
G
32 $1,500,000 UFA - - - - - - - -
Sergei Krivokrasov
 
LW
RW
 
 
31 $1,320,000 $1,320,000 $1,320,000 $1,320,000 UFA - - - - -
Tomi Pettinen
 
 
 
D
 
28 $978,000 $978,000 $978,000 UFA - - - - - -
John Tanner
 
 
 
 
G
34 $968,000 $968,000 UFA - - - - - - -
Robert Svehla
 
 
 
D
 
36 $963,000 UFA - - - - - - - -
Micki DuPont
 
 
 
D
 
25 $901,000 $901,000 $901,000 UFA - - - - - -
Dylan Reese
 
 
 
D
 
21 $896,000 $896,000 $896,000 $896,000 UFA - - - - -
Peter Smrek
 
 
 
D
 
27 $887,000 $887,000 $887,000 UFA - - - - - -
Rene Corbet
 
LW
 
 
 
32 $864,000 UFA - - - - - - - -
Wes Walz
C
 
RW
 
 
35 $857,000 $857,000 UFA - - - - - - -
John Namestnikov
 
 
 
D
 
34 $850,000 UFA - - - - - - - -
Andreas Johansson
C
LW
 
 
 
32 $848,000 UFA - - - - - - - -
Peter Sykora
C
 
 
 
 
27 $848,000 UFA - - - - - - - -
David LeNeveu
 
 
 
 
G
22 $846,000 $846,000 $846,000 $846,000 UFA - - - - -
Jon Sim
 
LW
 
 
 
28 $820,000 $820,000 UFA - - - - - - -
Mike Weaver
 
 
 
D
 
27 $787,000 $787,000 $787,000 $787,000 UFA - - - - -
Patrick Poulin
C
LW
 
 
 
32 $753,000 $753,000 UFA - - - - - - -
Kevin Smyth
 
LW
RW
 
 
32 $751,000 UFA - - - - - - - -
Dave Morisset
 
 
RW
 
 
24 $687,500 UFA - - - - - - - -
Mike Lundin
 
 
 
D
 
21 $650,000 $650,000 $650,000 UFA - - - - - -
Adam Burish
 
 
RW
 
 
22 $650,000 $650,000 UFA - - - - - - -
Craig Fisher
C
LW
 
 
 
35 $565,000 UFA - - - - - - - -
Michael Garnett
 
 
 
 
G
23 $550,000 $2,672,000 $2,672,000 $2,672,000 $2,672,000 UFA - - - -
FARM TOTALS $37,609,500 $28,675,000 $20,471,000 $8,201,000 $2,672,000 $0 $0 $0 $0 $0
SALARY CAP TOTALS $3,760,950 $2,867,500 $2,047,100 $820,100 $267,200 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 2015/15
Doug Carpenter 63 $2,502,000 $2,502,000 $2,502,000 $2,502,000 - - - - - -
COACHING TOTALS $2,502,000 $2,502,000 $2,502,000 $2,502,000 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 13 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6800 71,436  5,495  81% $185  $13,215,660
Level 2: 5600 55,001  4,231  76% $135  $7,425,135
Level 3: 2450 29,197  2,246  92% $75  $2,189,775
Level 4: 3714 42,305  3,254  88% $40  $1,692,200
Level 5: 1200 9,726  748  62% $999  $9,716,274
Total Attendance: 207,665  15,974 81% - $41,086,854

Balance Sheet

Income
Home Games Left 28
Average Attendance - % 15,974 (81%)
Average Income per Game $3,160,527
Year to Date Revenue $ 41,086,854
Estimated Revenue $88,494,762
End Year Estimated Revenue $129,581,616
  Expense
Days Remaining 0
Pro Expenses Per Days $371,775
Pro Year To Date Expenses $0
Farm Expenses Per Days $20,176
Farm Year To Date Expenses $0
Pro Payroll $66,176,000
Farm Payroll $3,760,950
Actual Salary Cap Deduction - SUBTRACT THIS TOTAL FROM SALARY CAP $69,936,950

Bank Account
Current Funds $425,739,382
Projected Revenue + $129,581,616
Projected Expenses - $69,936,950
Projected Bank Account $485,384,048
 
Salary Cap
Salary Cap $71,000,000
Total Pro Payroll $66,176,000
Refer to Actual Salary Cap Deduction Listed Above. --- Total is INCORRECT --- $4,824,000