• 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
Brian Rolston
C
LW
RW
 
 
35 $7,430,000 $7,430,000 UFA - - - - - - -
Henrik Lundqvist
 
 
 
 
G
26 $6,903,000 UFA - - - - - - - -
Corey Crawford
 
 
 
 
G
24 $4,963,000 $4,963,000 $4,963,000 $4,963,000 UFA - - - - -
Jason Spezza
C
 
 
 
 
25 $4,755,000 $4,755,000 UFA - - - - - - -
Niklas Kronwall
 
 
 
D
 
27 $4,535,000 $4,535,000 $4,535,000 UFA - - - - - -
Darius Kasparaitis
 
 
 
D
 
36 $4,139,000 UFA - - - - - - - -
R.J. Umberger
C
LW
RW
 
 
26 $4,037,000 $4,037,000 UFA - - - - - - -
Nik Antropov
C
 
RW
 
 
28 $2,519,000 $2,519,000 $2,519,000 $2,519,000 UFA - - - - -
Alexei Ponikarovsky
 
LW
 
 
 
28 $2,405,000 $2,405,000 $2,405,000 $2,405,000 UFA - - - - -
Johan Franzen
C
LW
RW
 
 
29 $1,845,000 $1,845,000 $1,845,000 UFA - - - - - -
Niclas Havelid
 
 
 
D
 
35 $1,845,000 $1,845,000 UFA - - - - - - -
Jonas Frogren
 
 
 
D
 
28 $1,800,000 UFA - - - - - - - -
Alex Frolov
 
LW
 
 
 
26 $1,635,000 $1,635,000 $1,635,000 UFA - - - - - -
Jed Ortmeyer
C
 
RW
 
 
30 $743,000 UFA - - - - - - - -
Mark Mancari
 
LW
RW
 
 
23 $650,000 UFA - - - - - - - -
Tomas Kloucek
 
 
 
D
 
28 $650,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $50,854,000 $35,969,000 $17,902,000 $9,887,000 $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
Al Montoya
 
 
 
 
G
23 $2,106,000 $2,106,000 $2,106,000 $2,106,000 UFA - - - - -
Lennart Petrell
C
LW
RW
 
 
24 $1,845,000 $1,845,000 $1,845,000 $1,845,000 UFA - - - - -
Petri Kontiola
C
 
 
 
 
24 $1,845,000 $1,845,000 $1,845,000 $1,845,000 UFA - - - - -
Joni Pitkanen
 
 
 
D
 
25 $1,845,000 $1,845,000 $1,845,000 UFA - - - - - -
Kristian Tollefsen
 
 
 
D
 
24 $812,500 UFA - - - - - - - -
Tim Wallace
C
 
RW
 
 
24 $801,000 UFA - - - - - - - -
Andreas Thuresson
C
 
 
 
 
21 $650,000 $650,000 $650,000 UFA - - - - - -
David Van Der Gulik
 
 
RW
 
 
25 $650,000 $650,000 $650,000 UFA - - - - - -
Jan Mursak
 
LW
 
 
 
21 $650,000 $650,000 $650,000 UFA - - - - - -
Mattias Ritola
 
 
RW
 
 
21 $650,000 $650,000 $650,000 UFA - - - - - -
Mike S Brown
 
 
RW
 
 
23 $650,000 $650,000 $650,000 UFA - - - - - -
Ryan Hollweg
C
LW
 
 
 
25 $650,000 $650,000 $650,000 UFA - - - - - -
Timofei Shishkanov
 
LW
 
 
 
25 $650,000 $650,000 $650,000 UFA - - - - - -
Tom Wandell
C
 
 
 
 
21 $650,000 $650,000 $650,000 UFA - - - - - -
Tomas Plihal
C
 
 
 
 
25 $650,000 $650,000 $650,000 UFA - - - - - -
Vladimir Mihalik
 
 
 
D
 
21 $650,000 $650,000 $650,000 UFA - - - - - -
Johan Harju
 
LW
 
 
 
22 $650,000 $650,000 UFA - - - - - - -
Petteri Nokelainen
C
 
RW
 
 
22 $650,000 $650,000 UFA - - - - - - -
Sergei Shirokov
 
LW
RW
 
 
22 $650,000 $650,000 UFA - - - - - - -
Brendan Bell
 
 
 
D
 
25 $650,000 UFA - - - - - - - -
JF Jacques
C
LW
 
 
 
24 $650,000 UFA - - - - - - - -
Raymond Sawada
 
 
RW
 
 
23 $650,000 UFA - - - - - - - -
Zack Stortini
 
 
RW
 
 
23 $650,000 UFA - - - - - - - -
FARM TOTALS $20,304,500 $16,091,000 $14,141,000 $5,796,000 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $2,030,450 $1,609,100 $1,414,100 $579,600 $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
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 5000 0% $140  $0
Level 2: 5500 0% $60  $0
Level 3: 2000 0% $40  $0
Level 4: 6000 0% $10  $0
Level 5: 1000 0% $320  $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 $50,854,000
Farm Payroll $2,030,450
Actual Salary Cap Deduction - SUBTRACT THIS TOTAL FROM SALARY CAP $52,884,450

Bank Account
Current Funds $136,271,983
Projected Revenue + $0
Projected Expenses - $52,884,450
Projected Bank Account $83,387,533
 
Salary Cap
Salary Cap $73,300,000
Total Pro Payroll $50,854,000
Refer to Actual Salary Cap Deduction Listed Above. --- Total is INCORRECT --- $22,446,000