• Vintage Hockey League
  •  

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2014/14
Brian Rolston
C
LW
RW
 
 
32 $5,583,000 $5,583,000 $5,583,000 UFA - - - - - -
Jason Arnott
C
 
RW
 
 
31 $5,052,000 $5,052,000 $5,052,000 UFA - - - - - -
Scott Niedermayer
 
 
 
D
 
32 $4,884,000 $4,884,000 $4,884,000 UFA - - - - - -
Chris Osgood
 
 
 
 
G
33 $4,680,000 $4,680,000 UFA - - - - - - -
Glen Murray
 
 
RW
 
 
32 $4,434,000 $4,537,000 $4,537,000 $4,537,000 $4,537,000 UFA - - - -
Jere Lehtinen
 
LW
RW
 
 
32 $3,338,000 $3,338,000 $3,338,000 $3,338,000 UFA - - - - -
Dainius Zubrus
C
LW
RW
 
 
27 $3,288,000 $3,288,000 $3,288,000 UFA - - - - - -
Patrice Brisebois
 
 
 
D
 
34 $3,163,000 UFA - - - - - - - -
Vincent Riendeau
 
 
 
 
G
39 $2,825,000 UFA - - - - - - - -
Petr Sykora
C
 
RW
 
 
29 $2,750,000 $2,750,000 $2,750,000 UFA - - - - - -
Brad Richards
C
LW
 
 
 
25 $2,745,000 $2,745,000 $2,745,000 UFA - - - - - -
Bryce Salvador
 
 
 
D
 
29 $2,735,000 * $2,735,000 * $2,735,000 * $2,735,000 * UFA - - - - -
Drake Berehowsky
 
 
 
D
 
33 $2,447,000 UFA - - - - - - - -
Donald Audette
 
LW
RW
 
 
36 $2,187,000 $2,187,000 UFA - - - - - - -
Janne Niinimaa
 
 
 
D
 
30 $2,100,000 UFA - - - - - - - -
Adam Deadmarsh
 
 
RW
 
 
30 $1,928,000 UFA - - - - - - - -
Oleg Tverdovsky
 
 
 
D
 
29 $1,697,000 $1,697,000 $1,697,000 $1,697,000 UFA - - - - -
Niklas Hagman
 
LW
RW
 
 
26 $1,697,000 $1,697,000 $1,697,000 UFA - - - - - -
Mikael Renberg
 
LW
RW
 
 
33 $1,367,000 $1,367,000 $1,367,000 $1,367,000 UFA - - - - -
Jay Pandolfo
C
LW
 
 
 
31 $1,200,000 $1,200,000 UFA - - - - - - -
Mike Komisarek
 
 
 
D
 
23 $550,000 UFA - - - - - - - -
Shawn Chambers
 
 
 
D
 
39 $550,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $0 $47,740,000 $39,673,000 $13,674,000 $4,537,000 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2014/14
Roman Turek
 
 
 
 
G
35 $2,667,000 $2,667,000 $2,667,000 UFA - - - - - -
Alexei Ponikarovsky
 
LW
 
 
 
25 $1,697,000 $1,697,000 $1,697,000 $1,697,000 UFA - - - - -
Brad DeFauw
 
LW
 
 
 
28 $1,575,000 UFA - - - - - - - -
Jeff Reese
 
 
 
 
G
39 $1,272,000 UFA - - - - - - - -
Greg Johnson
C
LW
 
 
 
34 $1,224,000 UFA - - - - - - - -
Bryce Lampman
 
 
 
D
 
23 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Cole Jarrett
 
 
 
D
 
22 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Erik Reitz
 
 
 
D
 
23 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Aaron Ward
 
 
 
D
 
32 $1,000,000 $1,000,000 UFA - - - - - - -
Jesse Wallin
 
 
 
D
 
27 $978,000 $978,000 $978,000 $978,000 UFA - - - - -
Kyle Rossiter
 
 
 
D
 
25 $919,000 $919,000 $919,000 $919,000 UFA - - - - -
Ian Moran
 
 
RW
 
 
33 $883,000 UFA - - - - - - - -
Mike Weaver
 
 
 
D
 
27 $840,000 UFA - - - - - - - -
Ryan Carter
C
LW
 
 
 
22 $650,000 $650,000 $650,000 UFA - - - - - -
Greg Parks
 
 
RW
 
 
38 $622,000 $622,000 $622,000 UFA - - - - - -
Ivan Novoseltsev
 
 
RW
 
 
26 $565,000 $565,000 $565,000 UFA - - - - - -
Brett Lindros
 
 
RW
 
 
30 $550,000 $550,000 UFA - - - - - - -
Jon DiSalvatore
 
 
RW
 
 
24 $550,000 $550,000 UFA - - - - - - -
Pascal Leclaire
 
 
 
 
G
23 $550,000 $550,000 UFA - - - - - - -
Roman Lyashenko
C
 
 
 
 
26 $550,000 $550,000 UFA - - - - - - -
Jeff Taffe
C
 
 
 
 
24 $550,000 UFA - - - - - - - -
Kris Vernarsky
C
 
 
 
 
23 $550,000 UFA - - - - - - - -
Krys Barch
 
LW
 
 
 
25 $550,000 $1,320,000 $1,320,000 $1,320,000 $1,320,000 UFA - - - -
Marcus Nilson
 
LW
 
 
 
27 $550,000 UFA - - - - - - - -
Reggie Savage
C
LW
RW
 
 
35 $550,000 UFA - - - - - - - -
Richard Park
C
 
 
 
 
29 $550,000 UFA - - - - - - - -
Rico Fata
 
 
RW
 
 
25 $550,000 UFA - - - - - - - -
Ryan Jardine
 
LW
 
 
 
25 $550,000 UFA - - - - - - - -
Sebastien Caron
 
 
 
 
G
26 $550,000 UFA - - - - - - - -
Todd Fedoruk
 
LW
 
 
 
27 $550,000 UFA - - - - - - - -
Tomas Kurka
 
LW
 
 
 
24 $550,000 UFA - - - - - - - -
FARM TOTALS $26,142,000 $15,618,000 $12,418,000 $4,914,000 $1,320,000 $0 $0 $0 $0 $0
SALARY CAP TOTALS $2,614,200 $1,561,800 $1,241,800 $491,400 $132,000 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2014/14
Craig MacTavish 46 $1,500,000 $1,500,000 $1,500,000 $1,500,000 - - - - - -
COACHING TOTALS $1,500,000 $1,500,000 $1,500,000 $1,500,000 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 0% $0
Level 2: 0% $0
Level 3: 0% $0
Level 4: 0% $0
Level 5: 0% $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 $0
Farm Payroll $2,614,200
Actual Salary Cap Deduction - SUBTRACT THIS TOTAL FROM SALARY CAP $2,614,200

Bank Account
Current Funds $0
Projected Revenue + $0
Projected Expenses - $2,614,200
Projected Bank Account $-2,614,200
 
Salary Cap
Salary Cap $71,000,000
Total Pro Payroll $0
Refer to Actual Salary Cap Deduction Listed Above. --- Total is INCORRECT --- $71,000,000