• Vintage Hockey League
  • Day 47Game 103
    OILERS4
    PENGUINS3
    Boxscore 0 Likes
  • Day 49Game 105
    OILERS0
    PENGUINS0
    Preview 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
Brendan Shanahan
 
LW
 
 
 
36 $8,366,000 $8,366,000 $8,366,000 UFA - - - - - -
Jeremy Roenick
C
 
RW
 
 
35 $7,250,000 $9,449,000 $9,449,000 UFA - - - - - -
Joe Thornton
C
 
 
 
 
26 $6,497,000 $6,497,000 UFA - - - - - - -
Mario Lemieux
C
LW
 
 
 
40 $5,905,000 UFA - - - - - - - -
Brad Stuart
 
 
 
D
 
25 $5,363,000 $5,363,000 $5,363,000 $5,363,000 UFA - - - - -
Nikolai Khabibulin
 
 
 
 
G
32 $4,518,000 UFA - - - - - - - -
Ryan Smyth
 
LW
RW
 
 
29 $3,677,000 $4,051,000 $4,051,000 $4,051,000 $4,051,000 UFA - - - -
Chris Joseph
 
 
 
D
 
36 $3,134,000 $3,134,000 $3,134,000 UFA - - - - - -
Andrei Markov
 
 
 
D
 
26 $3,132,000 $3,132,000 $3,132,000 UFA - - - - - -
Jason Chimera
 
LW
RW
 
 
26 $2,628,000 $2,628,000 $2,628,000 $2,628,000 UFA - - - - -
Niklas Backstrom
 
 
 
 
G
27 $2,349,000 $4,488,000 $4,488,000 $4,488,000 $4,488,000 UFA - - - -
Mark Janssens
C
 
 
 
 
37 $2,310,000 $2,310,000 UFA - - - - - - -
Jamie Allison
 
 
 
D
 
30 $2,259,000 UFA - - - - - - - -
Ken Klee
 
 
RW
 
 
34 $2,086,000 $2,218,000 $2,218,000 $2,218,000 UFA - - - - -
Jiri Slegr
 
 
 
D
 
34 $2,020,000 $2,020,000 UFA - - - - - - -
Ben Clymer
 
 
RW
 
 
27 $1,470,000 $1,470,000 $1,470,000 UFA - - - - - -
Matt Cooke
C
LW
RW
 
 
27 $1,430,000 $1,430,000 UFA - - - - - - -
Josef Boumedienne
 
 
RW
 
 
27 $1,200,000 $1,200,000 UFA - - - - - - -
Jason Blake
C
LW
 
 
 
32 $1,113,000 $2,962,000 $2,962,000 $2,962,000 $2,962,000 UFA - - - -
Joel Ward
 
 
RW
 
 
25 $861,000 UFA - - - - - - - -
Andy Sutton
 
 
 
D
 
30 $840,000 $1,845,000 $1,845,000 $1,845,000 $1,845,000 UFA - - - -
Bryan Helmer
 
 
 
D
 
33 $840,000 UFA - - - - - - - -
Nick Schultz
 
 
 
D
 
23 $550,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $67,467,000 $62,563,000 $49,106,000 $23,555,000 $13,346,000 $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
Nolan Schaefer
 
 
 
 
G
25 $3,968,000 $3,968,000 $3,968,000 $3,968,000 UFA - - - - -
Mike Morrison
 
 
 
 
G
26 $3,465,000 $3,465,000 $3,465,000 $3,465,000 UFA - - - - -
Harold Druken
C
LW
 
 
 
26 $1,697,000 $1,697,000 $1,697,000 UFA - - - - - -
Jonas Ronnqvist
C
 
RW
 
 
32 $1,526,000 $1,526,000 $1,526,000 UFA - - - - - -
Mike Brown
C
LW
 
 
 
27 $1,500,000 $1,500,000 UFA - - - - - - -
Kirk Maltby
 
LW
RW
 
 
33 $1,357,000 $1,357,000 $1,357,000 UFA - - - - - -
Mike Rupp
C
LW
RW
 
 
25 $1,301,000 $1,301,000 $1,301,000 $1,301,000 UFA - - - - -
Doug Janik
 
 
 
D
 
26 $1,244,000 $1,244,000 $1,244,000 UFA - - - - - -
Jamie Lundmark
C
 
RW
 
 
25 $1,237,000 $1,237,000 $1,237,000 $1,237,000 UFA - - - - -
Maxim Balmochnykh
 
LW
RW
 
 
26 $1,235,000 $1,235,000 $1,235,000 $1,235,000 UFA - - - - -
Pierre Hedin
 
 
 
D
 
28 $1,200,000 $1,200,000 UFA - - - - - - -
Pat Jablonski
 
 
 
 
G
38 $1,193,000 $1,193,000 $1,193,000 UFA - - - - - -
Dennis Vial
 
LW
 
 
 
36 $848,000 $848,000 UFA - - - - - - -
Marc-Andre Bergeron
 
 
 
D
 
25 $840,000 UFA - - - - - - - -
Mark Eaton
 
 
 
D
 
28 $840,000 UFA - - - - - - - -
Eric Chouinard
C
LW
RW
 
 
25 $687,500 $1,800,000 $1,800,000 $1,800,000 $1,800,000 UFA - - - -
Barrett Heisten
C
LW
 
 
 
26 $650,000 $650,000 $650,000 $650,000 UFA - - - - -
Rory Fitzpatrick
 
 
 
D
 
30 $650,000 $650,000 $650,000 $650,000 UFA - - - - -
Brad Ralph
C
LW
RW
 
 
25 $650,000 $650,000 $650,000 UFA - - - - - -
Gregory Campbell
C
LW
RW
 
 
22 $650,000 $650,000 $650,000 UFA - - - - - -
Patrick Eaves
 
LW
RW
 
 
21 $650,000 $650,000 $650,000 UFA - - - - - -
Rob Globke
C
 
 
 
 
22 $650,000 $650,000 $650,000 UFA - - - - - -
Jeff Woywitka
 
 
 
D
 
22 $550,000 $550,000 UFA - - - - - - -
Milan Jurcina
 
 
 
D
 
22 $550,000 $550,000 UFA - - - - - - -
Christer Olsson
 
 
 
D
 
35 $550,000 UFA - - - - - - - -
John Tanner
 
 
 
 
G
34 $550,000 UFA - - - - - - - -
Mark Ferner
 
 
 
D
 
40 $550,000 UFA - - - - - - - -
Michael Ryan
C
 
 
 
 
26 $550,000 UFA - - - - - - - -
FARM TOTALS $31,338,500 $28,571,000 $23,923,000 $14,306,000 $1,800,000 $0 $0 $0 $0 $0
SALARY CAP TOTALS $3,133,850 $2,857,100 $2,392,300 $1,430,600 $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
Jacques Martin 52 $1,920,000 $1,920,000 $1,920,000 - - - - - - -
COACHING TOTALS $1,920,000 $1,920,000 $1,920,000 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 11 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6144 67,584  6,144  100% $185  $12,503,040
Level 2: 4460 49,060  4,460  100% $135  $6,623,100
Level 3: 2776 30,493  2,772  100% $75  $2,286,975
Level 4: 3617 39,787  3,617  100% $40  $1,591,480
Level 5: 842 9,262  842  100% $999  $9,252,738
Total Attendance: 196,186  17,835 100% - $38,708,804

Balance Sheet

Income
Home Games Left -11
Average Attendance - % 17,835 (100%)
Average Income per Game $3,518,982
Year to Date Revenue $ 38,708,804
Estimated Revenue $-38,708,804
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 $67,467,000
Farm Payroll $3,133,850
Actual Salary Cap Deduction - SUBTRACT THIS TOTAL FROM SALARY CAP $70,600,850

Bank Account
Current Funds $361,811,146
Projected Revenue + $0
Projected Expenses - $70,600,850
Projected Bank Account $291,210,296
 
Salary Cap
Salary Cap $71,000,000
Total Pro Payroll $67,467,000
Refer to Actual Salary Cap Deduction Listed Above. --- Total is INCORRECT --- $3,533,000