• Vintage Hockey League
  • Day 22Game 71
    WILD1
    OILERS4
    Boxscore 0 Likes
  • Day 26Game 79
    WILD0
    OILERS0
    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
Bobby Holik
C
 
 
 
 
34 $10,919,000 UFA - - - - - - - -
Chris Gratton
C
LW
 
 
 
30 $5,633,000 * $5,633,000 * $5,633,000 * $5,633,000 * UFA - - - - -
Ulf Dahlen
C
 
RW
 
 
38 $5,260,000 $5,260,000 UFA - - - - - - -
Jim Carey
 
 
 
 
G
31 $4,794,000 $4,794,000 $4,794,000 $4,794,000 UFA - - - - -
Jocelyn Thibault
 
 
 
 
G
30 $4,394,000 $4,394,000 UFA - - - - - - -
David Legwand
C
 
 
 
 
25 $4,212,000 $4,212,000 $4,212,000 $4,212,000 UFA - - - - -
Michal Handzus
C
 
 
 
 
28 $3,822,000 $4,411,000 $4,411,000 $4,411,000 $4,411,000 UFA - - - -
Kevin Todd
C
LW
 
 
 
37 $2,832,000 $2,850,000 UFA - - - - - - -
Martin Straka
C
LW
RW
 
 
33 $2,586,000 $2,586,000 UFA - - - - - - -
Darius Kasparaitis
 
 
 
D
 
33 $2,574,000 $2,574,000 $2,574,000 UFA - - - - - -
Brad Ference
 
 
 
D
 
26 $2,402,000 $2,402,000 $2,402,000 $2,402,000 UFA - - - - -
Robert Kron
C
LW
RW
 
 
38 $2,136,000 UFA - - - - - - - -
Karel Rachunek
 
 
 
D
 
26 $1,932,000 $1,932,000 $1,932,000 $1,932,000 UFA - - - - -
Eric Daze
 
LW
RW
 
 
30 $1,914,000 UFA - - - - - - - -
Eric Belanger
C
 
 
 
 
28 $1,614,000 $2,556,000 $2,556,000 $2,556,000 $2,556,000 UFA - - - -
Jordan Leopold
 
 
 
D
 
26 $1,470,000 $1,470,000 $1,470,000 UFA - - - - - -
Michal Sykora
 
 
 
D
 
32 $1,316,000 $1,316,000 $1,316,000 UFA - - - - - -
Cory Cross
 
 
 
D
 
34 $1,244,000 $1,244,000 $1,244,000 UFA - - - - - -
Stanislav Neckar
 
 
 
D
 
32 $1,220,000 $1,220,000 UFA - - - - - - -
Rick Lessard
 
 
 
D
 
37 $916,000 UFA - - - - - - - -
Michel Ouellet
 
 
RW
 
 
23 $687,500 UFA - - - - - - - -
Chuck Kobasew
 
 
RW
 
 
23 $550,000 $550,000 UFA - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $64,427,500 $49,404,000 $32,544,000 $25,940,000 $6,967,000 $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
Jeff Madill
 
 
RW
 
 
40 $1,838,000 UFA - - - - - - - -
Vadim Sharifijanov
 
LW
RW
 
 
30 $1,697,000 $1,697,000 $1,697,000 $1,697,000 UFA - - - - -
Kyle Wanvig
 
 
RW
 
 
25 $1,500,000 $1,500,000 UFA - - - - - - -
Justin Papineau
C
 
 
 
 
25 $1,470,000 $1,470,000 $1,470,000 $1,470,000 UFA - - - - -
Robert Dome
C
LW
RW
 
 
26 $1,244,000 $1,244,000 $1,244,000 $1,244,000 UFA - - - - -
Steve Gainey
C
LW
 
 
 
26 $1,244,000 $1,244,000 $1,244,000 UFA - - - - - -
Wes Walz
C
 
RW
 
 
35 $1,238,000 UFA - - - - - - - -
Steve Valiquette
 
 
 
 
G
28 $1,076,000 UFA - - - - - - - -
Igor Ulanov
 
 
 
D
 
36 $937,000 UFA - - - - - - - -
Jim Vandermeer
 
 
 
D
 
25 $840,000 UFA - - - - - - - -
Brad Brown
 
 
 
D
 
30 $828,000 UFA - - - - - - - -
Scott Ferguson
 
 
 
D
 
32 $784,000 UFA - - - - - - - -
Pasi Nurminen
 
 
 
 
G
30 $750,000 $750,000 $750,000 $750,000 UFA - - - - -
Bruno St. Jacques
 
 
 
D
 
25 $687,500 UFA - - - - - - - -
Dmitry Afanasenkov
 
LW
 
 
 
25 $687,500 UFA - - - - - - - -
Jaroslav Svoboda
 
LW
 
 
 
25 $687,500 UFA - - - - - - - -
Steve McCarthy
 
 
 
D
 
25 $687,500 UFA - - - - - - - -
Dwight Helminen
C
 
 
 
 
22 $650,000 $650,000 $650,000 UFA - - - - - -
Patrick Thoresen
C
LW
 
 
 
22 $650,000 $650,000 $650,000 UFA - - - - - -
Joe DiPenta
 
 
 
D
 
26 $650,000 $1,890,000 $1,890,000 $1,890,000 UFA - - - - -
Brad Larssin
 
LW
 
 
 
28 $617,000 UFA - - - - - - - -
Aaron Voros
C
 
 
 
 
24 $550,000 $550,000 UFA - - - - - - -
Andy Chiodo
 
 
 
 
G
22 $550,000 $550,000 UFA - - - - - - -
Christoph Schubert
 
 
 
D
 
23 $550,000 $550,000 UFA - - - - - - -
Danny Bois
 
 
RW
 
 
22 $550,000 $550,000 UFA - - - - - - -
Jan Hejda
 
 
 
D
 
27 $550,000 $550,000 UFA - - - - - - -
Jiri Novotny
C
 
 
 
 
22 $550,000 $550,000 UFA - - - - - - -
Maxim Kondratiev
 
 
 
D
 
22 $550,000 $550,000 UFA - - - - - - -
Alexei Mikhnov
 
LW
 
 
 
23 $550,000 UFA - - - - - - - -
Filip Novak
 
 
 
D
 
23 $550,000 UFA - - - - - - - -
Jakub Cutta
 
 
 
D
 
24 $550,000 UFA - - - - - - - -
Joey Tetarenko
 
 
RW
 
 
27 $550,000 UFA - - - - - - - -
Nikita Alexeev
 
 
RW
 
 
24 $550,000 UFA - - - - - - - -
FARM TOTALS $27,363,000 $14,945,000 $9,595,000 $7,051,000 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $2,736,300 $1,494,500 $959,500 $705,100 $0 $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 Demers 60 $1,584,000 $1,584,000 $1,584,000 - - - - - - -
COACHING TOTALS $1,584,000 $1,584,000 $1,584,000 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 5 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 5250 26,250  5,250  100% $185  $4,856,250
Level 2: 3750 18,750  3,750  100% $135  $2,531,250
Level 3: 2250 11,250  2,250  100% $75  $843,750
Level 4: 3000 15,000  3,000  100% $40  $600,000
Level 5: 750 3,750  750  100% $999  $3,746,250
Total Attendance: 75,000  15,000 100% - $15,093,000

Balance Sheet

Income
Home Games Left -5
Average Attendance - % 15,000 (100%)
Average Income per Game $3,018,600
Year to Date Revenue $ 15,093,000
Estimated Revenue $-15,093,000
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 $64,427,500
Farm Payroll $2,736,300
Actual Salary Cap Deduction - SUBTRACT THIS TOTAL FROM SALARY CAP $67,163,800

Bank Account
Current Funds $281,812,859
Projected Revenue + $0
Projected Expenses - $67,163,800
Projected Bank Account $214,649,059
 
Salary Cap
Salary Cap $71,000,000
Total Pro Payroll $64,427,500
Refer to Actual Salary Cap Deduction Listed Above. --- Total is INCORRECT --- $6,572,500