• Vintage Hockey League
  • Day 123Game 726
    FLYERS1
    JETS2
    Boxscore 0 Likes
  • Day 127Game 761
    FLYERS0
    RANGERS0
    Preview 0 Likes
  • Day 129Game 772
    FLYERS0
    DEVILS0
    Preview 0 Likes
  • Day 130Game 778
    FLYERS0
    ISLANDERS0
    Preview 0 Likes
  • Day 123Game 726
    Newmarket SAINTS1
    Hershey BEARS4
    Boxscore 0 Likes
  • Day 127Game 761
    New Haven NIGHTHAWKS0
    Hershey BEARS0
    Preview 0 Likes
  • Day 129Game 772
    Utica DEVILS0
    Hershey BEARS0
    Preview 0 Likes
  • Day 130Game 778
    Capital-District ISLANDERS0
    Hershey BEARS0
    Preview 0 Likes

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
Alexander Ovechkin
 
LW
 
 
 
24 $8,200,000 UFA - - - - - - - -
Marc Savard
C
 
 
 
 
32 $7,642,000 $7,642,000 UFA - - - - - - -
Jaromir Jagr
 
LW
RW
 
 
37 $7,523,000 $7,523,000 UFA - - - - - - -
Marek Malik
 
 
 
D
 
34 $5,783,000 $5,783,000 $5,783,000 UFA - - - - - -
Glen Murray
 
 
RW
 
 
36 $2,899,000 $2,899,000 UFA - - - - - - -
Manny Malhotra
C
LW
 
 
 
29 $2,852,000 UFA - - - - - - - -
Thomas Vanek
 
LW
RW
 
 
25 $2,578,000 $2,578,000 $2,578,000 $2,578,000 UFA - - - - -
Stephen Weiss
C
LW
 
 
 
26 $2,385,000 $2,385,000 $2,385,000 $2,385,000 UFA - - - - -
Michal Barinka
 
 
 
D
 
25 $2,325,000 $2,325,000 UFA - - - - - - -
Ruslan Fedotenko
 
LW
RW
 
 
30 $2,295,000 UFA - - - - - - - -
Fredrik Sjostrom
 
LW
RW
 
 
26 $2,244,000 $2,244,000 $2,244,000 $2,244,000 UFA - - - - -
Alexei Zhitnik
 
 
 
D
 
37 $1,898,000 UFA - - - - - - - -
Francis Bouillon
 
 
 
D
 
34 $1,845,000 UFA - - - - - - - -
Mathieu Garon
 
 
 
 
G
31 $1,844,000 $1,844,000 UFA - - - - - - -
Kim Johnsson
 
 
 
D
 
33 $1,663,000 UFA - - - - - - - -
Niklas Backstrom
 
 
 
 
G
31 $1,536,000 $1,536,000 $1,536,000 UFA - - - - - -
Derek Boogaard
 
LW
 
 
 
27 $1,453,000 $1,453,000 $1,453,000 $1,453,000 UFA - - - - -
Mike Zigomanis
C
 
 
 
 
29 $1,248,000 $1,248,000 $1,248,000 $1,248,000 UFA - - - - -
Ken Klee
 
 
RW
 
 
38 $883,000 UFA - - - - - - - -
Kris Letang
 
 
 
D
 
22 $650,000 $650,000 $650,000 UFA - - - - - -
Niklas Hjalmarsson
 
 
 
D
 
22 $650,000 $650,000 $650,000 UFA - - - - - -
Glen Metropolit
C
 
RW
 
 
35 $650,000 UFA - - - - - - - -
John Mitchell
C
LW
 
 
 
24 $650,000 UFA - - - - - - - -
Marc Methot
 
 
 
D
 
24 $650,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $47,181,000 $40,760,000 $18,527,000 $9,908,000 $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
Jonas Hiller
 
 
 
 
G
27 $3,097,000 $3,097,000 UFA - - - - - - -
Nathan Paetsch
 
 
 
D
 
26 $2,041,000 $2,041,000 UFA - - - - - - -
Jason Labarbera
 
 
 
 
G
29 $1,916,000 $1,916,000 $1,916,000 UFA - - - - - -
Mike Morrison
 
 
 
 
G
30 $1,673,000 $1,673,000 $1,673,000 UFA - - - - - -
Pascal Trepanier
 
 
 
D
 
36 $1,667,000 $1,667,000 UFA - - - - - - -
Duvie Westcott
 
 
 
D
 
32 $1,560,000 UFA - - - - - - - -
Frantisek Kaberle
 
 
 
D
 
36 $1,491,000 $1,491,000 UFA - - - - - - -
Phil Oreskovic
 
 
 
D
 
22 $1,353,000 $1,353,000 $1,353,000 $1,353,000 UFA - - - - -
Petr Prucha
 
LW
RW
 
 
27 $1,353,000 $1,353,000 $1,353,000 UFA - - - - - -
Michal Macho
C
LW
RW
 
 
29 $1,320,000 UFA - - - - - - - -
Robert Nilsson
C
LW
 
 
 
24 $1,230,000 $1,230,000 $1,230,000 UFA - - - - - -
Anthony Stewart
 
 
RW
 
 
24 $975,000 UFA - - - - - - - -
Blair Jones
C
 
RW
 
 
23 $812,500 UFA - - - - - - - -
Drew Miller
 
LW
RW
 
 
25 $812,500 UFA - - - - - - - -
Jack Skille
 
LW
RW
 
 
22 $812,500 UFA - - - - - - - -
Josh Olson
 
LW
 
 
 
28 $650,000 $650,000 $650,000 UFA - - - - - -
Michael Frolik
 
LW
RW
 
 
21 $650,000 $650,000 $650,000 UFA - - - - - -
Mike Mottau
 
 
 
D
 
31 $650,000 $650,000 $650,000 UFA - - - - - -
Milan Jurcina
 
 
 
D
 
26 $650,000 $650,000 $650,000 UFA - - - - - -
Patrick Boileau
 
 
 
D
 
34 $650,000 $650,000 $650,000 UFA - - - - - -
Mark Fistric
 
 
 
D
 
23 $650,000 $650,000 UFA - - - - - - -
Matt Pelech
 
 
RW
 
 
22 $650,000 $650,000 UFA - - - - - - -
Tyler Kennedy
C
 
RW
 
 
23 $650,000 $650,000 UFA - - - - - - -
Brad Bombadir
 
 
 
D
 
37 $650,000 UFA - - - - - - - -
Carl Soderberg
C
LW
 
 
 
24 $650,000 UFA - - - - - - - -
Gerald Coleman
 
 
 
 
G
24 $650,000 UFA - - - - - - - -
Mike Ricci
C
 
RW
 
 
38 $650,000 UFA - - - - - - - -
FARM TOTALS $29,913,500 $21,021,000 $10,775,000 $1,353,000 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $2,991,350 $2,102,100 $1,077,500 $135,300 $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
Jacques Martin 56 $1,920,000 $1,920,000 - - - - - - - -
COACHING TOTALS $1,920,000 $1,920,000 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 28 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6083 170,324  6,083  100% $185  $31,509,940
Level 2: 4345 121,660  4,345  100% $135  $16,424,100
Level 3: 2607 72,996  2,607  100% $75  $5,474,700
Level 4: 3476 97,328  3,476  100% $40  $3,893,120
Level 5: 869 24,332  869  100% $999  $24,307,668
Total Attendance: 486,640  17,380 100% - $106,092,392

Balance Sheet

Income
Home Games Left 13
Average Attendance - % 17,380 (100%)
Average Income per Game $3,789,014
Year to Date Revenue $ 106,092,392
Estimated Revenue $49,257,182
End Year Estimated Revenue $155,349,574
  Expense
Days Remaining 0
Pro Expenses Per Days $265,062
Pro Year To Date Expenses $0
Farm Expenses Per Days $15,497
Farm Year To Date Expenses $0
Pro Payroll $47,181,000
Farm Payroll $2,991,350
Actual Salary Cap Deduction - SUBTRACT THIS TOTAL FROM SALARY CAP $50,172,350

Bank Account
Current Funds $723,006,827
Projected Revenue + $155,349,574
Projected Expenses - $50,172,350
Projected Bank Account $828,184,051
 
Salary Cap
Salary Cap $73,300,000
Total Pro Payroll $47,181,000
Refer to Actual Salary Cap Deduction Listed Above. --- Total is INCORRECT --- $26,119,000