• Vintage Hockey League
  • Day 57Game 325
    WILD5
    ADMIRALS3
    Boxscore 0 Likes
  • Day 57Game 325
    Kalamazoo WINGS0
    Toledo WALLEYE3
    Boxscore 0 Likes
  • Day 59Game 338
    Toledo WALLEYE2
    Kalamazoo WINGS1
    Boxscore 0 Likes
  • Day 63Game 361
    Fort McMurray MINERS0
    Kalamazoo WINGS0
    Preview 0 Likes
  • Day 65Game 372
    Salt Lake GOLDEN EAGLES
    Kalamazoo WINGS
    Preview 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
Bobby Holik
C
 
 
 
 
32 $10,919,000 $10,919,000 UFA - - - - - - -
Kevin Hatcher
 
 
 
D
 
37 $8,313,000 $8,313,000 UFA - - - - - - -
Ulf Dahlen
C
 
RW
 
 
36 $5,260,000 $5,260,000 $5,260,000 UFA - - - - - -
Jim Carey
 
 
 
 
G
29 $4,963,000 $4,794,000 $4,794,000 $4,794,000 $4,794,000 UFA - - - -
Jocelyn Thibault
 
 
 
 
G
28 $4,394,000 $4,394,000 $4,394,000 UFA - - - - - -
Karel Rachunek
 
 
 
D
 
24 $3,750,000 UFA - - - - - - - -
Andrew Brunette
 
LW
 
 
 
30 $3,687,000 $3,687,000 UFA - - - - - - -
Bob Wilkie
 
 
 
D
 
34 $3,002,000 $3,002,000 UFA - - - - - - -
Martin Straka
C
LW
RW
 
 
31 $2,586,000 $2,586,000 $2,586,000 UFA - - - - - -
Darius Kasparaitis
 
 
 
D
 
31 $2,574,000 $2,574,000 $2,574,000 $2,574,000 UFA - - - - -
Jonathan Hedstrom
C
LW
RW
 
 
26 $1,614,000 $1,614,000 UFA - - - - - - -
Mark Parrish
 
 
RW
 
 
26 $1,614,000 $1,614,000 UFA - - - - - - -
Jordan Leopold
 
 
 
D
 
24 $1,470,000 $1,470,000 $1,470,000 $1,470,000 UFA - - - - -
Joel Bouchard
 
 
 
D
 
29 $1,300,000 $1,300,000 $1,300,000 UFA - - - - - -
Peter Schaefer
 
LW
 
 
 
26 $1,245,000 $1,245,000 $1,245,000 UFA - - - - - -
Greg Johnson
C
LW
 
 
 
31 $1,224,000 $1,224,000 UFA - - - - - - -
John Madden
C
LW
 
 
 
30 $1,218,000 $1,218,000 UFA - - - - - - -
Ville Peltonen
 
LW
RW
 
 
30 $1,095,000 UFA - - - - - - - -
Scott Ferguson
 
 
 
D
 
30 $784,000 $784,000 UFA - - - - - - -
Chuck Kobasew
 
 
RW
 
 
21 $550,000 $550,000 $550,000 UFA - - - - - -
David Legwand
C
 
 
 
 
23 $550,000 $4,212,000 B $4,212,000 $4,212,000 $4,212,000 UFA - - - -
Bonus $1,122,300 $1,684,800 - - - - - - - -
PRO TOTALS $63,234,300 $62,444,800 $28,385,000 $13,050,000 $9,006,000 $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
Jani Hurme
 
 
 
 
G
28 $2,505,000 UFA - - - - - - - -
Mika Noronen
 
 
 
 
G
24 $2,121,000 $2,121,000 UFA - - - - - - -
Jeff Madill
 
 
RW
 
 
38 $1,838,000 $1,838,000 UFA - - - - - - -
Tomas Zizka
 
 
 
D
 
23 $1,781,000 $1,781,000 $1,781,000 UFA - - - - - -
Mikko Makela
C
LW
RW
 
 
38 $1,500,000 UFA - - - - - - - -
Dmitri Yakushin
 
 
 
D
 
25 $1,399,000 $1,399,000 UFA - - - - - - -
Steve Gainey
C
LW
 
 
 
24 $1,244,000 $1,244,000 $1,244,000 $1,244,000 UFA - - - - -
Wes Walz
C
 
RW
 
 
33 $1,238,000 $1,238,000 UFA - - - - - - -
Jeff Toms
C
LW
 
 
 
29 $1,155,000 UFA - - - - - - - -
Igor Ulanov
 
 
 
D
 
34 $937,000 $937,000 UFA - - - - - - -
Jim Vandermeer
 
 
 
D
 
23 $840,000 $840,000 UFA - - - - - - -
Chris Nielsen
 
LW
RW
 
 
23 $760,000 $760,000 UFA - - - - - - -
Brad Larssin
 
LW
 
 
 
26 $617,000 $617,000 UFA - - - - - - -
Aaron Voros
C
 
 
 
 
22 $550,000 $550,000 $550,000 UFA - - - - - -
Andy Chiodo
 
 
 
 
G
20 $550,000 $550,000 $550,000 UFA - - - - - -
Danny Bois
 
 
RW
 
 
20 $550,000 $550,000 $550,000 UFA - - - - - -
Jan Hejda
 
 
 
D
 
25 $550,000 $550,000 $550,000 UFA - - - - - -
Jiri Novotny
C
 
 
 
 
20 $550,000 $550,000 $550,000 UFA - - - - - -
Maxim Kondratiev
 
 
 
D
 
20 $550,000 $550,000 $550,000 UFA - - - - - -
Alexei Mikhnov
 
LW
 
 
 
21 $550,000 $550,000 UFA - - - - - - -
Filip Novak
 
 
 
D
 
21 $550,000 $550,000 UFA - - - - - - -
Jakub Cutta
 
 
 
D
 
22 $550,000 $550,000 UFA - - - - - - -
Joey Tetarenko
 
 
RW
 
 
25 $550,000 $550,000 UFA - - - - - - -
Nikita Alexeev
 
 
RW
 
 
22 $550,000 $550,000 UFA - - - - - - -
Bruno St. Jacques
 
 
 
D
 
23 $550,000 UFA - - - - - - - -
Dmitry Afanasenkov
 
LW
 
 
 
23 $550,000 UFA - - - - - - - -
Eric Chouinard
C
 
 
 
 
23 $550,000 UFA - - - - - - - -
Jaroslav Svoboda
 
LW
 
 
 
23 $550,000 UFA - - - - - - - -
Justin Papineau
C
 
 
 
 
23 $550,000 UFA - - - - - - - -
Michel Ouellet
 
 
RW
 
 
21 $550,000 UFA - - - - - - - -
Rob Davison
 
 
 
D
 
23 $550,000 UFA - - - - - - - -
FARM TOTALS $27,835,000 $18,825,000 $6,325,000 $1,244,000 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $2,783,500 $1,882,500 $632,500 $124,400 $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 Demers 59 $1,584,000 $1,584,000 $1,584,000 $1,584,000 - - - - - -
COACHING TOTALS $1,584,000 $1,584,000 $1,584,000 $1,584,000 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 16 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 5250 73,439  4,590  87% $185  $13,586,215
Level 2: 3750 54,251  3,391  90% $135  $7,323,885
Level 3: 2250 28,933  1,808  80% $75  $2,169,975
Level 4: 3000 43,166  2,698  90% $40  $1,726,640
Level 5: 750 9,790  612  82% $999  $9,780,210
Total Attendance: 209,579  13,099 87% - $41,504,309

Balance Sheet

Income
Home Games Left 25
Average Attendance - % 13,099 (87%)
Average Income per Game $2,594,019
Year to Date Revenue $ 41,504,309
Estimated Revenue $64,850,483
End Year Estimated Revenue $106,354,792
  Expense
Days Remaining 0
Pro Expenses Per Days $350,915
Pro Year To Date Expenses $0
Farm Expenses Per Days $15,726
Farm Year To Date Expenses $0
Pro Payroll $63,234,300
Farm Payroll $2,783,500
Estimated Season Expenses $66,017,800

Bank Account
Current Funds $162,334,022
Projected Revenue + $106,354,792
Projected Expenses - $66,017,800
Projected Bank Account $202,671,014
 
Salary Cap
Salary Cap $71,000,000
Total Payroll $63,234,300
Remaining Cap Space $7,765,700