• Vintage Hockey League
  •  

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11 2012/12
Nicklas Lidstrom
 
 
 
D
 
33 $5,478,000 $5,478,000 $5,478,000 $5,478,000 UFA - - - - -
Jere Lehtinen
 
LW
RW
 
 
30 $3,540,000 $3,540,000 UFA - - - - - - -
Marty Turco
 
 
 
 
G
28 $3,150,000 $5,871,000 $5,871,000 $5,871,000 UFA - - - - -
Viktor Kozlov
C
LW
RW
 
 
28 $3,007,000 $3,007,000 UFA - - - - - - -
Shawn Chambers
 
 
 
D
 
37 $2,895,000 UFA - - - - - - - -
Kimmo Timonen
 
 
 
D
 
28 $1,976,000 $1,976,000 $1,976,000 UFA - - - - - -
Saku Koivu
C
 
 
 
 
29 $1,777,000 $2,999,000 $2,999,000 $2,999,000 UFA - - - - -
Dan Cleary
 
LW
RW
 
 
25 $1,726,000 $1,726,000 $1,726,000 UFA - - - - - -
Chris Terreri
 
 
 
 
G
39 $1,701,000 UFA - - - - - - - -
Jaroslav Spacek
 
 
 
D
 
29 $1,695,000 $1,695,000 $1,695,000 UFA - - - - - -
Jay More
 
 
 
D
 
34 $1,652,000 $1,652,000 $1,652,000 UFA - - - - - -
Alexei Morozov
 
 
RW
 
 
26 $1,614,000 $1,614,000 $1,614,000 UFA - - - - - -
Mats Lindgren
C
LW
 
 
 
29 $1,614,000 $1,614,000 $1,614,000 UFA - - - - - -
PJ Axelsson
 
LW
 
 
 
28 $1,575,000 $1,575,000 UFA - - - - - - -
Andre Roy
 
LW
RW
 
 
28 $1,300,000 UFA - - - - - - - -
Denis Gauthier
 
 
 
D
 
26 $1,079,000 $1,079,000 $1,079,000 $1,079,000 UFA - - - - -
Jamie Huscroft
 
 
 
D
 
36 $965,000 $965,000 UFA - - - - - - -
Pascal Dupuis
 
LW
RW
 
 
24 $924,000 $924,000 $924,000 UFA - - - - - -
Jeff Cowan
 
LW
 
 
 
27 $840,000 $840,000 $840,000 UFA - - - - - -
Darren Van Impe
 
 
 
D
 
30 $820,000 UFA - - - - - - - -
Jordan Steverson
 
LW
RW
 
 
29 $793,000 UFA - - - - - - - -
Charlie Stephens
C
 
 
 
 
23 $550,000 $550,000 UFA - - - - - - -
Freddy Brathwaite
 
 
 
 
G
31 $550,000 $550,000 UFA - - - - - - -
Bonus $1,614,000 - - - - - - - - -
PRO TOTALS $42,835,000 $37,655,000 $27,468,000 $15,427,000 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11 2012/12
Alexander Semak
C
 
 
 
 
37 $1,614,000 $1,614,000 $1,614,000 UFA - - - - - -
Craig Johnson
 
LW
 
 
 
31 $1,614,000 $1,614,000 $1,614,000 UFA - - - - - -
Chris Dingman
 
LW
 
 
 
27 $1,500,000 UFA - - - - - - - -
Philippe Bozon
C
LW
RW
 
 
37 $1,291,000 $1,291,000 $1,291,000 UFA - - - - - -
Roman Vopat
C
LW
 
 
 
27 $1,200,000 UFA - - - - - - - -
Vaclav Varada
 
LW
RW
 
 
27 $1,200,000 UFA - - - - - - - -
Bill McDougall
C
 
RW
 
 
37 $1,136,000 $1,136,000 UFA - - - - - - -
Tommy Soderstrom
 
 
 
 
G
34 $1,131,000 UFA - - - - - - - -
Ken Sabourin
 
 
 
D
 
37 $1,115,000 $1,115,000 UFA - - - - - - -
Ryan Johnson
C
 
 
 
 
27 $1,090,000 $1,090,000 UFA - - - - - - -
Adam Hauser
 
 
 
 
G
25 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Tom Tilley
 
 
 
D
 
38 $942,000 UFA - - - - - - - -
Marcus Ragnarsson
 
 
 
D
 
32 $847,000 UFA - - - - - - - -
Keith Aucoin
C
 
 
 
 
25 $840,000 $840,000 $840,000 UFA - - - - - -
Rem Murray
 
LW
 
 
 
31 $840,000 $840,000 $840,000 UFA - - - - - -
Mario Roberge
 
LW
 
 
 
39 $829,000 UFA - - - - - - - -
Jeff Chychrun
 
 
 
D
 
37 $824,000 UFA - - - - - - - -
Andrei Skopintsev
 
 
 
D
 
32 $803,000 UFA - - - - - - - -
Jamal Mayers
C
LW
RW
 
 
29 $796,000 $796,000 UFA - - - - - - -
Yannick Tremblay
 
 
 
D
 
27 $775,000 $775,000 UFA - - - - - - -
Mario Larocque
 
 
 
D
 
25 $751,000 $751,000 UFA - - - - - - -
Brent Krahn
 
 
 
 
G
21 $550,000 $550,000 $550,000 UFA - - - - - -
Craig Weller
 
 
RW
 
 
22 $550,000 $550,000 $550,000 UFA - - - - - -
Krys Kolanos
C
 
 
 
 
22 $550,000 $550,000 $550,000 UFA - - - - - -
Matthew Spiller
 
 
 
D
 
20 $550,000 $550,000 $550,000 UFA - - - - - -
Roman Tvrdon
C
 
RW
 
 
22 $550,000 $550,000 $550,000 UFA - - - - - -
Jaroslav Bednar
 
 
RW
 
 
27 $550,000 $550,000 UFA - - - - - - -
Kari Haakana
 
 
 
D
 
30 $550,000 $550,000 UFA - - - - - - -
Nik Antropov
C
 
 
 
 
23 $550,000 $550,000 UFA - - - - - - -
Ross Lupaschuk
 
 
 
D
 
23 $550,000 $550,000 UFA - - - - - - -
Tomas Kloucek
 
 
 
D
 
23 $550,000 $550,000 UFA - - - - - - -
Bobby Carpenter
C
LW
 
 
 
40 $550,000 UFA - - - - - - - -
Iiro Jarvi
 
 
RW
 
 
38 $550,000 UFA - - - - - - - -
Tomi Pettinen
 
 
 
D
 
26 $550,000 UFA - - - - - - - -
FARM TOTALS $29,288,000 $18,362,000 $9,949,000 $0 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $2,928,800 $1,836,200 $994,900 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11 2012/12
Rick Dudley 53 $700,000 $700,000 - - - - - - - -
COACHING TOTALS $700,000 $700,000 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7023 0% $150  $0
Level 2: 5017 0% $100  $0
Level 3: 3010 0% $50  $0
Level 4: 4013 0% $20  $0
Level 5: 1003 0% $600  $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 $42,835,000
Farm Payroll $2,928,800
Estimated Season Expenses $45,763,800

Bank Account
Current Funds $199,367,359
Projected Revenue + $0
Projected Expenses - $45,763,800
Projected Bank Account $153,603,559
 
Salary Cap
Salary Cap $71,000,000
Total Payroll $42,835,000
Remaining Cap Space $28,165,000