• Vintage Hockey League
  •  

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2024/24
Paul Stastny
C
LW
 
 
 
30 $7,956,000 $7,956,000 $7,956,000 $7,956,000 UFA - - - - -
John Carlson
 
 
 
D
 
25 $7,544,000 $7,544,000 $7,544,000 $7,544,000 UFA - - - - -
Jordan Eberle
 
 
RW
 
 
25 $5,900,000 UFA - - - - - - - -
Milan Lucic
 
LW
 
 
 
27 $5,778,000 $5,778,000 UFA - - - - - - -
P.K. Subban
 
 
 
D
 
26 $5,460,000 $5,460,000 $5,460,000 $5,460,000 UFA - - - - -
David Perron
 
LW
RW
 
 
27 $4,689,000 $4,689,000 UFA - - - - - - -
Mike Richards
C
LW
 
 
 
30 $4,651,000 $4,651,000 $4,651,000 $4,651,000 UFA - - - - -
Milan Michalek
 
LW
RW
 
 
31 $4,554,000 $4,554,000 UFA - - - - - - -
Luca Sbisa
 
 
 
D
 
25 $4,350,000 UFA - - - - - - - -
Cam Atkinson
 
LW
RW
 
 
26 $3,761,000 $3,761,000 $3,761,000 $3,761,000 UFA - - - - -
Scott Darling
 
 
 
 
G
27 $2,551,000 $2,551,000 UFA - - - - - - -
Carl Hagelin
 
LW
 
 
 
27 $2,047,625 $2,047,625 $2,047,625 $2,047,625 UFA - - - - -
Richard Bachman
 
 
 
 
G
28 $1,300,000 $1,300,000 UFA - - - - - - -
Seth Jones
 
 
 
D
 
21 $650,000 $650,000 $650,000 RFA - - - - - -
Bryan Rust
 
LW
RW
 
 
23 $650,000 $650,000 RFA - - - - - - -
Joni Pitkanen
 
 
 
D
 
32 $650,000 $650,000 UFA - - - - - - -
Francois Beauchemin
 
 
 
D
 
35 $650,000 UFA - - - - - - - -
Tom Wilson
 
 
RW
 
 
21 $650,000 $3,302,000 $3,302,000 $3,302,000 $3,302,000 UFA - - - -
Tomas Zizka
 
 
 
D
 
35 $650,000 UFA - - - - - - - -
Tyson Barrie
 
 
 
D
 
24 $650,000 $3,371,000 $3,371,000 $3,371,000 $3,371,000 UFA - - - -
Bonus - - - - - - - - - -
PRO TOTALS $65,091,625 $58,914,625 $38,742,625 $38,092,625 $6,673,000 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2024/24
Max Sauve
C
 
 
 
 
25 $1,353,000 $1,353,000 $1,353,000 $1,353,000 UFA - - - - -
Tom Pyatt
C
 
 
 
 
28 $1,353,000 UFA - - - - - - - -
Paul Bissonnette
 
LW
RW
 
 
30 $1,230,000 UFA - - - - - - - -
Derek Grant
C
 
 
 
 
25 $1,075,000 UFA - - - - - - - -
Joni Ortio
 
 
 
 
G
24 $1,015,625 RFA - - - - - - - -
Adam Mair
C
 
RW
 
 
36 $673,000 UFA - - - - - - - -
Dylan Larkin
C
 
 
 
 
19 $650,000 $650,000 $650,000 RFA - - - - - -
Jonathon Blum
 
 
 
D
 
26 $650,000 $650,000 $650,000 UFA - - - - - -
Joonas Korpisalo
 
 
 
 
G
21 $650,000 $650,000 $650,000 RFA - - - - - -
Kyle Chipchura
C
LW
RW
 
 
29 $650,000 $650,000 $650,000 UFA - - - - - -
Nic Petan
C
 
 
 
 
20 $650,000 $650,000 $650,000 RFA - - - - - -
Taylor Leier
 
LW
 
 
 
21 $650,000 $650,000 $650,000 RFA - - - - - -
Xavier Ouellet
 
 
 
D
 
22 $650,000 $650,000 $650,000 RFA - - - - - -
Brandon Prust
C
LW
RW
 
 
31 $650,000 $650,000 UFA - - - - - - -
Esa Lindell
 
 
 
D
 
21 $650,000 $650,000 RFA - - - - - - -
Josh Archibald
C
 
 
 
 
23 $650,000 $650,000 RFA - - - - - - -
Ryan Strome
C
 
 
 
 
22 $650,000 $650,000 RFA - - - - - - -
Scott Wedgewood
 
 
 
 
G
23 $650,000 $650,000 RFA - - - - - - -
Anton Klementyev
 
 
 
D
 
25 $650,000 UFA - - - - - - - -
Brian Strait
 
 
 
D
 
27 $650,000 UFA - - - - - - - -
Jarome Iginla
 
 
RW
 
 
38 $650,000 UFA - - - - - - - -
Jean-Philippe Cote
 
 
 
D
 
33 $650,000 UFA - - - - - - - -
Jeff Schultz
 
 
 
D
 
29 $650,000 UFA - - - - - - - -
JP Dumont
 
LW
RW
 
 
37 $650,000 UFA - - - - - - - -
Kyle Cumiskey
 
 
 
D
 
29 $650,000 UFA - - - - - - - -
Louis Leblanc
C
 
 
 
 
24 $650,000 RFA - - - - - - - -
Michal Handzus
C
 
 
 
 
38 $650,000 UFA - - - - - - - -
Ryan Smyth
 
LW
RW
 
 
39 $650,000 UFA - - - - - - - -
Seth Helgeson
 
 
 
D
 
25 $650,000 UFA - - - - - - - -
FARM TOTALS $21,649,625 $9,153,000 $5,903,000 $1,353,000 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $2,164,963 $915,300 $590,300 $135,300 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2024/24
Doug Carpenter 72 $7,000,000 $7,000,000 $7,000,000 - - - - - - -
COACHING TOTALS $7,000,000 $7,000,000 $7,000,000 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6800 0% $185  $0
Level 2: 5600 0% $135  $0
Level 3: 2450 0% $75  $0
Level 4: 3714 0% $40  $0
Level 5: 1200 0% $999  $0
Total Attendance: 0 0% - $0

Balance Sheet

Income
Home Games Left 0
Average Attendance - % 0%)
Average Income per Game $0
Year to Date Revenue $ 0
Estimated Revenue $0
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 $65,091,625
Farm Payroll $2,164,963
Actual Salary Cap Deduction - SUBTRACT THIS TOTAL FROM SALARY CAP $67,256,588

Bank Account
Current Funds $950,042,656
Projected Revenue + $0
Projected Expenses - $67,256,588
Projected Bank Account $882,786,069
 
Salary Cap
Salary Cap $79,900,000
Total Pro Payroll $65,091,625
Refer to Actual Salary Cap Deduction Listed Above. --- Total is INCORRECT --- $14,808,375