• Vintage Hockey League
  • Day 52Game 297
    OILERS5
    SENATORS5
    Boxscore 0 Likes
  • Day 52Game 297
    Fort McMurray MINERS4
    PEI SENATORS4
    Boxscore 0 Likes
  • Day 55Game 310
    Indianapolis ICE0
    Fort McMurray MINERS4
    Boxscore 0 Likes
  • Day 58Game 331
    Saskatoon BLADES2
    Fort McMurray MINERS3
    Boxscore 0 Likes
  • Day 60Game 345
    Seattle KRAKEN
    Fort McMurray MINERS
    Boxscore 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
Jeremy Roenick
C
 
RW
 
 
33 $7,250,000 * $7,250,000 * UFA - - - - - - -
Brendan Shanahan
 
LW
 
 
 
34 $6,677,000 UFA - - - - - - - -
Mario Lemieux
C
LW
 
 
 
38 $5,905,000 $5,905,000 UFA - - - - - - -
Nikolai Khabibulin
 
 
 
 
G
30 $4,518,000 $4,518,000 UFA - - - - - - -
Frantisek Musil
 
 
 
D
 
39 $3,753,000 UFA - - - - - - - -
Andrei Markov
 
 
 
D
 
24 $3,132,000 $3,132,000 $3,132,000 $3,132,000 UFA - - - - -
Peter Bondra
 
LW
RW
 
 
35 $3,032,000 UFA - - - - - - - -
Terry Yake
C
 
RW
 
 
35 $2,849,000 UFA - - - - - - - -
Kevin Todd
C
LW
 
 
 
35 $2,832,000 $2,832,000 UFA - - - - - - -
Jason Chimera
 
LW
RW
 
 
24 $2,800,000 UFA - - - - - - - -
Kay Whitmore
 
 
 
 
G
36 $2,797,000 UFA - - - - - - - -
Mark Janssens
C
 
 
 
 
35 $2,480,000 UFA - - - - - - - -
Dean Kolstad
 
 
 
D
 
35 $2,210,000 UFA - - - - - - - -
Jiri Slegr
 
 
 
D
 
32 $2,020,000 $2,020,000 $2,020,000 UFA - - - - - -
Chris Joseph
 
 
 
D
 
34 $1,854,000 UFA - - - - - - - -
Dmitri Kvartalnov
 
LW
RW
 
 
37 $1,665,000 UFA - - - - - - - -
Kyle Wanvig
 
 
RW
 
 
23 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Joe Corvo
 
 
 
D
 
26 $1,399,000 $1,399,000 UFA - - - - - - -
Vadim Sharifijanov
 
LW
RW
 
 
28 $1,063,000 UFA - - - - - - - -
Chris Kunitz
 
LW
 
 
 
24 $993,000 $993,000 UFA - - - - - - -
Antoine Vermette
C
LW
RW
 
 
21 $550,000 $550,000 UFA - - - - - - -
Nick Schultz
 
 
 
D
 
21 $550,000 $550,000 UFA - - - - - - -
Brad Stuart
 
 
 
D
 
23 $550,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $62,379,000 $30,649,000 $6,652,000 $3,132,000 $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
Niklas Backstrom
 
 
 
 
G
25 $2,349,000 $2,349,000 UFA - - - - - - -
Ken Klee
 
 
RW
 
 
32 $2,186,000 $2,186,000 UFA - - - - - - -
Francois Leroux
 
LW
 
 
 
33 $1,791,000 UFA - - - - - - - -
Jeff Serowik
 
LW
RW
 
 
36 $1,728,000 $1,728,000 UFA - - - - - - -
Bill Guerin
 
 
RW
 
 
33 $1,683,000 $1,683,000 $1,683,000 UFA - - - - - -
Brad DeFauw
 
LW
 
 
 
26 $1,575,000 $1,575,000 UFA - - - - - - -
Kevin Smyth
 
LW
RW
 
 
30 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Mike Brown
C
LW
 
 
 
25 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Alyn McCauley
C
LW
 
 
 
26 $1,470,000 $1,470,000 $1,470,000 $1,470,000 UFA - - - - -
Ben Clymer
 
 
RW
 
 
25 $1,470,000 $1,470,000 $1,470,000 $1,470,000 UFA - - - - -
Kirk Maltby
 
LW
RW
 
 
31 $1,357,000 $1,357,000 $1,357,000 $1,357,000 UFA - - - - -
Reto Von Arx
C
LW
 
 
 
27 $1,090,000 $1,090,000 $1,090,000 UFA - - - - - -
Jonas Ronnqvist
C
 
RW
 
 
30 $1,003,000 UFA - - - - - - - -
Dennis Vial
 
LW
 
 
 
34 $848,000 $848,000 $848,000 UFA - - - - - -
Bryan Helmer
 
 
 
D
 
31 $840,000 $840,000 UFA - - - - - - -
Marc-Andre Bergeron
 
 
 
D
 
23 $840,000 $840,000 UFA - - - - - - -
Mark Eaton
 
 
 
D
 
26 $840,000 $840,000 UFA - - - - - - -
Mike Morrison
 
 
 
 
G
24 $687,500 UFA - - - - - - - -
Milan Jurcina
 
 
 
D
 
20 $550,000 $550,000 $550,000 UFA - - - - - -
Tomas Plihal
C
 
 
 
 
20 $550,000 $550,000 $550,000 UFA - - - - - -
John Tanner
 
 
 
 
G
32 $550,000 $550,000 UFA - - - - - - -
Mark Ferner
 
 
 
D
 
38 $550,000 $550,000 UFA - - - - - - -
Christer Olsson
 
 
 
D
 
33 $550,000 UFA - - - - - - - -
John Namestnikov
 
 
 
D
 
32 $550,000 UFA - - - - - - - -
Martin Cibak
C
 
 
 
 
23 $550,000 UFA - - - - - - - -
Nolan Schaefer
 
 
 
 
G
23 $550,000 UFA - - - - - - - -
Ramzi Abid
C
LW
 
 
 
23 $550,000 UFA - - - - - - - -
Todd Reirden
 
 
 
D
 
32 $550,000 UFA - - - - - - - -
FARM TOTALS $30,257,500 $23,476,000 $12,018,000 $4,297,000 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $3,025,750 $2,347,600 $1,201,800 $429,700 $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
Jacques Martin 51 $1,920,000 $1,920,000 $1,920,000 $1,920,000 - - - - - -
COACHING TOTALS $1,920,000 $1,920,000 $1,920,000 $1,920,000 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 14 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6144 79,484  5,677  92% $185  $14,704,540
Level 2: 4460 60,572  4,327  97% $135  $8,177,220
Level 3: 2776 32,664  2,333  84% $75  $2,449,800
Level 4: 3617 47,763  3,412  94% $40  $1,910,520
Level 5: 842 10,889  778  92% $999  $10,878,111
Total Attendance: 231,372  16,527 93% - $45,744,230

Balance Sheet

Income
Home Games Left 27
Average Attendance - % 16,527 (93%)
Average Income per Game $3,267,445
Year to Date Revenue $ 45,744,230
Estimated Revenue $88,221,015
End Year Estimated Revenue $133,965,245
  Expense
Days Remaining 0
Pro Expenses Per Days $352,424
Pro Year To Date Expenses $0
Farm Expenses Per Days $17,095
Farm Year To Date Expenses $0
Pro Payroll $62,379,000
Farm Payroll $3,025,750
Estimated Season Expenses $65,404,750

Bank Account
Current Funds $190,388,230
Projected Revenue + $133,965,245
Projected Expenses - $65,404,750
Projected Bank Account $258,948,725
 
Salary Cap
Salary Cap $71,000,000
Total Payroll $62,379,000
Remaining Cap Space $8,621,000