• Vintage Hockey League
  •  

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 2014-15 2015-16 2016-17 2018/18
Alexei Yashin
C
 
 
 
 
35 $11,927,000 $11,927,000 UFA - - - - - - -
Marian Hossa
 
 
RW
 
 
29 $7,233,000 $7,233,000 $7,233,000 UFA - - - - - -
Peter Forsberg
C
LW
RW
 
 
35 $6,910,000 $6,910,000 UFA - - - - - - -
Patrice Bergeron
C
 
 
 
 
23 $5,900,000 UFA - - - - - - - -
Evgeni Nabokov
 
 
 
 
G
33 $5,869,000 $5,869,000 $5,869,000 UFA - - - - - -
Daniel Briere
C
 
RW
 
 
31 $5,522,000 UFA - - - - - - - -
Paul Kariya
 
LW
RW
 
 
34 $5,454,000 $5,454,000 $5,454,000 $5,454,000 UFA - - - - -
Johnny Oduya
 
 
 
D
 
27 $5,260,000 $5,260,000 $5,260,000 UFA - - - - - -
Shae Weber
 
 
 
D
 
23 $4,800,000 UFA - - - - - - - -
Brad Fast
 
 
 
D
 
29 $4,751,000 $4,751,000 UFA - - - - - - -
Mark Giordano
 
 
 
D
 
25 $3,119,000 $3,119,000 $3,119,000 $3,119,000 UFA - - - - -
Ray Emery
 
 
 
 
G
26 $1,935,000 $1,935,000 $1,935,000 UFA - - - - - -
Chris Higgins
 
LW
 
 
 
25 $1,845,000 $1,845,000 $1,845,000 UFA - - - - - -
Colby Armstrong
 
 
RW
 
 
26 $1,571,000 $1,571,000 $1,571,000 $1,571,000 UFA - - - - -
Ty Conklin
 
 
 
 
G
32 $1,000,000 UFA - - - - - - - -
Brandon Reid
C
LW
RW
 
 
27 $978,000 UFA - - - - - - - -
Mike Grier
 
LW
RW
 
 
33 $650,000 $650,000 UFA - - - - - - -
Patrick Kaleta
 
 
RW
 
 
22 $650,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $75,374,000 $56,524,000 $32,286,000 $10,144,000 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 2014-15 2015-16 2016-17 2018/18
Alexei Tezikov
 
 
 
D
 
30 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Antti-Jussi Niemi
 
 
 
D
 
30 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Lee Stempniak
 
 
RW
 
 
25 $1,938,000 $1,938,000 $1,938,000 UFA - - - - - -
Mike McKenna
 
 
 
 
G
25 $1,845,000 $1,845,000 $1,845,000 UFA - - - - - -
Cody McCormick
C
 
 
 
 
25 $1,845,000 $1,845,000 UFA - - - - - - -
Drew Fata
 
 
 
D
 
25 $1,599,000 $1,599,000 $1,599,000 $1,599,000 UFA - - - - -
Darryl Bootland
 
 
RW
 
 
27 $1,599,000 $1,599,000 $1,599,000 UFA - - - - - -
Davis Drewiske
 
 
 
D
 
24 $1,550,000 UFA - - - - - - - -
Dustin Byfuglien
 
 
 
D
 
23 $1,550,000 UFA - - - - - - - -
Tim Jackman
 
 
RW
 
 
27 $1,320,000 UFA - - - - - - - -
Aaron Johnson
 
 
 
D
 
25 $1,307,000 $1,307,000 $1,307,000 UFA - - - - - -
Tim Sestito
C
 
 
 
 
24 $1,000,000 $1,000,000 UFA - - - - - - -
Rick Rypien
C
 
 
 
 
24 $812,500 UFA - - - - - - - -
Ross Lupaschuk
 
 
 
D
 
28 $654,000 UFA - - - - - - - -
Brett Lebda
 
 
 
D
 
26 $650,000 $650,000 $650,000 UFA - - - - - -
Carl Sneep
 
 
 
D
 
21 $650,000 $650,000 $650,000 UFA - - - - - -
Dustin Kohn
 
 
 
D
 
21 $650,000 $650,000 $650,000 UFA - - - - - -
Ryan Thang
 
LW
 
 
 
21 $650,000 $650,000 $650,000 UFA - - - - - -
Tyrone Garner
 
 
 
 
G
30 $650,000 $650,000 $650,000 UFA - - - - - -
Drew MacIntyre
 
 
 
 
G
25 $650,000 $650,000 UFA - - - - - - -
Jon Matsumoto
C
 
 
 
 
22 $650,000 $650,000 UFA - - - - - - -
Aaron Volpatti
 
LW
 
 
 
23 $650,000 UFA - - - - - - - -
FARM TOTALS $26,219,500 $19,683,000 $15,538,000 $1,599,000 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $2,621,950 $1,968,300 $1,553,800 $159,900 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 2014-15 2015-16 2016-17 2018/18
Randy Cunneyworth 47 $390,000 $390,000 $390,000 - - - - - - -
COACHING TOTALS $390,000 $390,000 $390,000 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6540 0% $185  $0
Level 2: 5441 0% $135  $0
Level 3: 2164 0% $75  $0
Level 4: 3250 0% $40  $0
Level 5: 1200 0% $900  $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 $75,374,000
Farm Payroll $2,621,950
Actual Salary Cap Deduction - SUBTRACT THIS TOTAL FROM SALARY CAP $77,995,950

Bank Account
Current Funds $546,902,170
Projected Revenue + $0
Projected Expenses - $77,995,950
Projected Bank Account $468,906,220
 
Salary Cap
Salary Cap $73,300,000
Total Pro Payroll $75,374,000
Refer to Actual Salary Cap Deduction Listed Above. --- Total is INCORRECT --- $-2,074,000