• Vintage Hockey League
  • Day 138Game 828
    FLAMES2
    WHALERS1
    Boxscore 0 Likes
  • Day 139Game 830
    FLAMES0
    BRUINS0
    Preview 0 Likes
  • Day 141Game 851
    FLAMES0
    SCOUTS0
    Preview 0 Likes
  • Day 143Game 857
    FLAMES0
    CANADIENS0
    Preview 0 Likes
  • Day 138Game 828
    Lowell LOCK MONSTERS1
    Salt Lake GOLDEN EAGLES2
    Boxscore 0 Likes
  • Day 139Game 830
    Toledo WALLEYE0
    Salt Lake GOLDEN EAGLES0
    Preview 0 Likes
  • Day 141Game 851
    Muskegon LUMBERJACKS0
    Salt Lake GOLDEN EAGLES0
    Preview 0 Likes
  • Day 143Game 857
    Fredericton CANADIENS0
    Salt Lake GOLDEN EAGLES0
    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
Brendan Witt
 
 
 
D
 
33 $8,510,000 $8,510,000 $8,510,000 $8,510,000 UFA - - - - -
Ryan Miller
 
 
 
 
G
29 $6,852,000 $6,852,000 $6,852,000 $6,852,000 UFA - - - - -
Brad Richards
C
LW
 
 
 
28 $4,863,000 $4,863,000 $4,863,000 $4,863,000 UFA - - - - -
Joe Corvo
 
 
 
D
 
31 $4,723,000 $4,723,000 UFA - - - - - - -
Daniel Sedin
 
LW
 
 
 
28 $4,043,000 $5,505,000 $5,505,000 $5,505,000 $5,505,000 UFA - - - -
Dany Heatley
 
LW
 
 
 
27 $3,855,000 $3,855,000 $3,855,000 UFA - - - - - -
Mike Cammalleri
C
LW
RW
 
 
26 $3,630,000 $3,630,000 $3,630,000 UFA - - - - - -
Jere Lehtinen
 
LW
RW
 
 
35 $3,338,000 UFA - - - - - - - -
Nathan Dempsey
 
 
 
D
 
34 $3,125,000 $3,125,000 $3,125,000 UFA - - - - - -
Rob Niedermayer
C
 
RW
 
 
34 $2,902,000 UFA - - - - - - - -
Kyle McLaren
 
 
 
D
 
31 $2,476,000 $2,476,000 UFA - - - - - - -
Rick Berry
 
 
 
D
 
30 $2,447,000 $2,447,000 $2,447,000 UFA - - - - - -
Marty Reasoner
C
 
 
 
 
31 $2,447,000 $2,447,000 UFA - - - - - - -
Dominic Moore
C
 
 
 
 
28 $2,067,000 UFA - - - - - - - -
Jason Bonsignore
C
 
 
 
 
32 $2,048,000 UFA - - - - - - - -
Marty Biron
 
 
 
 
G
31 $1,932,000 $1,932,000 $1,932,000 $1,932,000 UFA - - - - -
Mark Bell
C
LW
 
 
 
28 $1,845,000 $1,845,000 $1,845,000 UFA - - - - - -
Chris Neil
 
 
RW
 
 
29 $1,817,000 UFA - - - - - - - -
Andrew Hutchinson
 
 
 
D
 
29 $1,613,000 UFA - - - - - - - -
Eric Cairns
 
 
 
D
 
34 $1,591,000 UFA - - - - - - - -
Konstantin Koltsov
 
LW
RW
 
 
28 $902,000 UFA - - - - - - - -
Danny Markov
 
 
 
D
 
32 $802,000 $802,000 $802,000 $802,000 UFA - - - - -
Mike Green
 
 
 
D
 
23 $650,000 $650,000 UFA - - - - - - -
Don MacLean
C
 
 
 
 
31 $650,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $57,460,000 $53,662,000 $43,366,000 $28,464,000 $5,505,000 $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
Mikael Tellqvist
 
 
 
 
G
29 $3,403,000 $3,403,000 $3,403,000 $3,403,000 UFA - - - - -
Mike Smith
 
 
 
 
G
26 $2,079,000 $2,079,000 $2,079,000 $2,079,000 UFA - - - - -
Brad DeFauw
 
LW
 
 
 
31 $1,105,000 UFA - - - - - - - -
Barry Brust
 
 
 
 
G
25 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Jozef Stumpel
C
LW
RW
 
 
36 $956,000 UFA - - - - - - - -
Lee Goren
 
 
RW
 
 
31 $949,000 UFA - - - - - - - -
Alexander Khavanov
 
 
 
D
 
36 $934,000 $934,000 UFA - - - - - - -
Shane Williamson
 
LW
RW
 
 
31 $910,000 $910,000 $910,000 $910,000 UFA - - - - -
Marcus Ragnarsson
 
 
 
D
 
37 $793,000 UFA - - - - - - - -
Richard Matvichuk
 
 
 
D
 
35 $792,000 $792,000 UFA - - - - - - -
Chris McAlpine
 
 
 
D
 
37 $787,000 UFA - - - - - - - -
Mattias Nilsson
 
 
 
D
 
34 $775,000 UFA - - - - - - - -
Pierre Dagenais
 
LW
RW
 
 
30 $737,000 $737,000 $737,000 $737,000 UFA - - - - -
Jason Wiemer
C
LW
 
 
 
32 $676,000 $676,000 $676,000 $676,000 UFA - - - - -
Greg Zanon
 
 
 
D
 
28 $650,000 $650,000 $650,000 $650,000 UFA - - - - -
Ivan Huml
 
LW
 
 
 
27 $650,000 $650,000 $650,000 $650,000 UFA - - - - -
Tim Stapleton
C
 
RW
 
 
26 $650,000 $650,000 $650,000 $650,000 UFA - - - - -
Andrew MacDonald
 
 
 
D
 
22 $650,000 $650,000 $650,000 UFA - - - - - -
Keith Yandle
 
 
 
D
 
22 $650,000 $650,000 $650,000 UFA - - - - - -
Ben Maxwell
C
 
 
 
 
20 $650,000 $650,000 UFA - - - - - - -
David McIntyre
C
 
 
 
 
21 $650,000 $650,000 UFA - - - - - - -
Eric Fehr
 
 
RW
 
 
23 $650,000 $650,000 UFA - - - - - - -
Ivan Baranka
 
 
 
D
 
23 $650,000 $650,000 UFA - - - - - - -
Peter Mueller
C
 
 
 
 
20 $650,000 $650,000 UFA - - - - - - -
Brandon Bochenski
 
 
RW
 
 
26 $650,000 UFA - - - - - - - -
Eric Nystrom
 
LW
 
 
 
25 $650,000 UFA - - - - - - - -
Jan Hrdina
C
 
 
 
 
32 $650,000 UFA - - - - - - - -
Jeff Deslauriers
 
 
 
 
G
24 $650,000 UFA - - - - - - - -
Mark Mowers
C
 
RW
 
 
34 $650,000 UFA - - - - - - - -
Mathieu Dandenault
 
 
RW
 
 
32 $650,000 UFA - - - - - - - -
Travis Green
C
 
RW
 
 
38 $650,000 UFA - - - - - - - -
FARM TOTALS $26,946,000 $17,031,000 $12,055,000 $9,755,000 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $2,694,600 $1,703,100 $1,205,500 $975,500 $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
Bob Hartley 47 $4,120,000 $4,120,000 - - - - - - - -
COACHING TOTALS $4,120,000 $4,120,000 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 32 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7000 223,305  6,978  100% $180  $40,194,900
Level 2: 6000 183,359  5,730  95% $129  $23,653,311
Level 3: 2893 89,498  2,797  97% $75  $6,712,350
Level 4: 4500 136,638  4,270  95% $40  $5,465,520
Level 5: 1200 33,003  1,031  86% $970  $32,012,910
Total Attendance: 665,803  20,806 96% - $140,212,590

Balance Sheet

Income
Home Games Left 9
Average Attendance - % 20,806 (96%)
Average Income per Game $4,381,643
Year to Date Revenue $ 140,212,590
Estimated Revenue $39,434,791
End Year Estimated Revenue $179,647,381
  Expense
Days Remaining 0
Pro Expenses Per Days $324,633
Pro Year To Date Expenses $0
Farm Expenses Per Days $13,410
Farm Year To Date Expenses $0
Pro Payroll $57,460,000
Farm Payroll $2,694,600
Actual Salary Cap Deduction - SUBTRACT THIS TOTAL FROM SALARY CAP $60,154,600

Bank Account
Current Funds $454,946,180
Projected Revenue + $179,647,381
Projected Expenses - $60,154,600
Projected Bank Account $574,438,961
 
Salary Cap
Salary Cap $72,500,000
Total Pro Payroll $57,460,000
Refer to Actual Salary Cap Deduction Listed Above. --- Total is INCORRECT --- $15,040,000