• Vintage Hockey League
  • Day 133Game 794
    ISLANDERS3
    SABRES5
    Boxscore 0 Likes
  • Day 133Game 794
    Saskatchewan STAGS5
    Capital-District ISLANDERS2
    Boxscore 0 Likes
  • Day 134Game 801
    Capital-District ISLANDERS0
    Newmarket SAINTS4
    Boxscore 0 Likes
  • Day 137Game 820
    Capital-District ISLANDERS0
    Saskatchewan STAGS5
    Boxscore 0 Likes
  • Day 139Game 836
    Capital-District ISLANDERS0
    Baltimore SKIPJACKS0
    Preview 0 Likes
  • Day 141Game 845
    Capital-District ISLANDERS
    Wyoming COWBOYS
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 2014-15 2015-16 2017/17
Brian Campbell
 
 
 
D
 
29 $8,663,000 $8,663,000 $8,663,000 $8,663,000 UFA - - - - -
Jeremy Roenick
C
 
RW
 
 
38 $8,574,500 UFA - - - - - - - -
Tomas Kaberle
 
 
 
D
 
30 $8,311,000 $8,311,000 $8,311,000 $8,311,000 UFA - - - - -
Mike Modano
C
 
 
 
 
38 $7,601,000 UFA - - - - - - - -
Jason Allison
C
 
 
 
 
33 $7,370,000 UFA - - - - - - - -
Sami Pahlsson
C
 
 
 
 
30 $5,939,000 $5,939,000 $5,939,000 UFA - - - - - -
Shean Donovan
 
 
RW
 
 
33 $4,517,000 $4,517,000 $4,517,000 $4,517,000 UFA - - - - -
Jani Hurme
 
 
 
 
G
33 $2,837,000 UFA - - - - - - - -
JP Dumont
 
LW
RW
 
 
30 $2,408,000 $2,408,000 $2,408,000 UFA - - - - - -
Martin Prusek
 
 
 
 
G
33 $2,002,000 $2,002,000 UFA - - - - - - -
Curtis Glencross
C
LW
 
 
 
26 $2,000,000 $2,548,000 $2,548,000 $2,548,000 $2,548,000 UFA - - - -
Kent Huskins
 
 
 
D
 
29 $650,000 $650,000 $650,000 UFA - - - - - -
Martin Hanzal
C
 
 
 
 
21 $650,000 $650,000 $650,000 UFA - - - - - -
Matt Irwin
 
 
 
D
 
21 $650,000 $650,000 $650,000 UFA - - - - - -
Peter Sykora
C
 
 
 
 
30 $650,000 $650,000 $650,000 UFA - - - - - -
Deron Quint
 
 
 
D
 
32 $650,000 $650,000 UFA - - - - - - -
Paul Stastny
C
 
 
 
 
23 $650,000 $650,000 UFA - - - - - - -
Wojtek Wolski
 
LW
 
 
 
22 $650,000 $650,000 UFA - - - - - - -
David Booth
 
LW
 
 
 
24 $650,000 $1,845,000 $1,845,000 $1,845,000 $1,845,000 UFA - - - -
Dick Tarnstrom
 
 
 
D
 
33 $650,000 UFA - - - - - - - -
JF Fortin
 
 
 
D
 
29 $650,000 UFA - - - - - - - -
Kyle Rossiter
 
 
 
D
 
28 $650,000 UFA - - - - - - - -
Mike Brown
C
LW
 
 
 
30 $650,000 UFA - - - - - - - -
Milan Michalek
 
LW
RW
 
 
24 $650,000 $1,985,000 $1,985,000 $1,985,000 $1,985,000 UFA - - - -
Bonus - - - - - - - - - -
PRO TOTALS $60,361,500 $42,768,000 $38,816,000 $27,869,000 $6,378,000 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 2014-15 2015-16 2017/17
Andre Deveaux
C
 
RW
 
 
24 $2,000,000 $2,000,000 $2,000,000 $2,000,000 UFA - - - - -
James Wisniewski
 
 
 
D
 
24 $1,722,000 $1,722,000 $1,722,000 $1,722,000 UFA - - - - -
Tomas Holmstrom
 
LW
RW
 
 
35 $1,376,000 $1,376,000 UFA - - - - - - -
Eric Perrin
C
 
 
 
 
33 $1,057,000 $2,076,000 $2,076,000 $2,076,000 UFA - - - - -
Sebastien Caron
 
 
 
 
G
29 $846,000 $846,000 UFA - - - - - - -
Sami Helenius
 
 
 
D
 
34 $840,000 UFA - - - - - - - -
Mathieu Roy
 
 
 
D
 
25 $650,000 $650,000 $650,000 $650,000 UFA - - - - -
Matt Johnson
 
LW
RW
 
 
33 $650,000 $650,000 $650,000 $650,000 UFA - - - - -
Jean-Marc Pelletier
 
 
 
 
G
30 $650,000 $650,000 $650,000 UFA - - - - - -
Nikita Nikitin
 
 
 
D
 
22 $650,000 $650,000 $650,000 UFA - - - - - -
Andrew Gordon
 
LW
 
 
 
23 $650,000 $650,000 UFA - - - - - - -
Nick Johnson
C
 
RW
 
 
23 $650,000 $650,000 UFA - - - - - - -
Andre Benoit
 
 
 
D
 
24 $650,000 UFA - - - - - - - -
Andre Roy
 
LW
RW
 
 
33 $650,000 UFA - - - - - - - -
Evgeny Konstantinov
 
 
 
 
G
28 $650,000 UFA - - - - - - - -
Jan Hejda
 
 
 
D
 
30 $650,000 UFA - - - - - - - -
Jim Storm
 
LW
 
 
 
37 $650,000 UFA - - - - - - - -
Jon DiSalvatore
C
 
RW
 
 
27 $650,000 UFA - - - - - - - -
Mariusz Czerkawski
 
LW
RW
 
 
36 $650,000 UFA - - - - - - - -
Michel Larocque
 
 
 
 
G
31 $650,000 UFA - - - - - - - -
Simon Gamache
C
LW
 
 
 
27 $650,000 UFA - - - - - - - -
Steve Eminger
 
 
 
D
 
25 $650,000 UFA - - - - - - - -
Tyson Strachan
 
 
 
D
 
24 $650,000 UFA - - - - - - - -
Vitali Yachmenev
 
LW
RW
 
 
33 $650,000 UFA - - - - - - - -
Wes Walz
C
 
RW
 
 
38 $650,000 UFA - - - - - - - -
FARM TOTALS $20,191,000 $11,920,000 $8,398,000 $7,098,000 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $2,019,100 $1,192,000 $839,800 $709,800 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 2014-15 2015-16 2017/17
Marc Crawford 46 $2,464,000 $2,464,000 - - - - - - - -
COACHING TOTALS $2,464,000 $2,464,000 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 30 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 5682 149,794  4,993  88% $185  $27,711,890
Level 2: 4058 118,002  3,933  97% $125  $14,750,250
Level 3: 2435 73,050  2,435  100% $65  $4,748,250
Level 4: 3247 97,410  3,247  100% $35  $3,409,350
Level 5: 812 20,295  677  83% $999  $20,274,705
Total Attendance: 458,551  15,285 94% - $92,162,778

Balance Sheet

Income
Home Games Left 11
Average Attendance - % 15,285 (94%)
Average Income per Game $3,072,093
Year to Date Revenue $ 92,162,778
Estimated Revenue $33,793,019
End Year Estimated Revenue $125,955,797
  Expense
Days Remaining 0
Pro Expenses Per Days $341,025
Pro Year To Date Expenses $0
Farm Expenses Per Days $11,407
Farm Year To Date Expenses $0
Pro Payroll $60,361,500
Farm Payroll $2,019,100
Actual Salary Cap Deduction - SUBTRACT THIS TOTAL FROM SALARY CAP $62,380,600

Bank Account
Current Funds $67,461,416
Projected Revenue + $125,955,797
Projected Expenses - $62,380,600
Projected Bank Account $131,036,613
 
Salary Cap
Salary Cap $72,500,000
Total Pro Payroll $60,361,500
Refer to Actual Salary Cap Deduction Listed Above. --- Total is INCORRECT --- $12,138,500