• Old Time Hockey League

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Jonathan Toews
C
 
 
 
 
32 $10,250,000 UFA - - - - - - - -
Eric Staal
C
 
 
 
 
36 $9,400,000 UFA - - - - - - - -
Kevin Shattenkirk
 
 
 
D
 
32 $6,500,000 $6,500,000 $6,500,000 UFA - - - - - -
Mike Green
 
 
 
D
 
35 $5,375,000 * $5,375,000 * UFA - - - - - - -
Sami Vatanen
 
 
 
D
 
29 $4,875,000 UFA - - - - - - - -
Olli Maatta
 
 
 
D
 
26 $4,085,000 $4,085,000 RFA - - - - - - -
Joonas Donskoi
 
LW
RW
 
 
28 $3,900,000 $3,900,000 $3,900,000 $3,900,000 UFA - - - - -
Leo Komarov
C
LW
RW
 
 
34 $3,800,000 $3,800,000 UFA - - - - - - -
Matt Murray
 
 
 
 
G
26 $3,750,000 $3,750,000 RFA - - - - - - -
Jesperi Kotkaniemi
C
 
 
 
 
20 $3,425,000 $3,425,000 $3,425,000 RFA - - - - - -
Miro Heiskanen
 
 
 
D
 
21 $3,394,166 $3,394,166 $3,394,166 RFA - - - - - -
Kasperi Kapanen
 
LW
RW
 
 
24 $3,200,000 $3,200,000 $3,200,000 RFA - - - - - -
Erik Haula
C
 
RW
 
 
29 $2,750,000 UFA - - - - - - - -
Matthew Tkachuk
 
LW
RW
 
 
23 $1,775,000 RFA - - - - - - - -
Scott Wilson
 
LW
 
 
 
28 $1,050,000 UFA - - - - - - - -
Juho Lammikko
C
LW
RW
 
 
25 $925,000 $925,000 $925,000 RFA - - - - - -
Roope Hintz
 
LW
 
 
 
24 $925,000 $925,000 $925,000 RFA - - - - - -
Juuse Saros
 
 
 
 
G
25 $925,000 RFA - - - - - - - -
Juuso Riikola
 
 
 
D
 
27 $925,000 RFA - - - - - - - -
Rob O'Gara
 
 
 
D
 
27 $925,000 RFA - - - - - - - -
Madison Bowey
 
 
 
D
 
25 $902,500 RFA - - - - - - - -
Chris Thorburn
 
LW
RW
 
 
37 $900,000 UFA - - - - - - - -
John Quenneville
C
LW
RW
 
 
24 $894,167 $894,167 $894,167 RFA - - - - - -
Ben Street
C
LW
 
 
 
34 $750,000 UFA - - - - - - - -
Markus Hannikainen
 
LW
RW
 
 
27 $745,000 RFA - - - - - - - -
Clark Bishop
C
 
 
 
 
24 $713,333 $713,333 $713,333 RFA - - - - - -
Christopher Gibson
 
 
 
 
G
28 $675,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $61,184,166 $40,886,666 $23,876,666 $3,900,000 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Eeli Tolvanen
 
LW
RW
 
 
21 $3,115,000 $3,115,000 RFA - - - - - - -
Julius Honka
 
 
 
D
 
25 $1,363,333 RFA - - - - - - - -
Ryan Lindgren
 
 
 
D
 
23 $1,100,000 $1,100,000 $1,100,000 RFA - - - - - -
Vitek Vanecek
 
 
 
 
G
25 $925,000 RFA - - - - - - - -
Guillaume Brisebois
 
 
 
D
 
23 $888,333 $888,333 $888,333 RFA - - - - - -
Tomas Hyka
 
LW
RW
 
 
27 $800,000 RFA - - - - - - - -
Brian Strait
 
 
 
D
 
33 $675,000 $675,000 UFA - - - - - - -
FARM TOTALS $8,866,666 $5,778,333 $1,988,333 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Todd Richards 49 $950,000 $950,000 $950,000 - - - - - - -
COACHING TOTALS $950,000 $950,000 $950,000 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 30 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 176,116  5,871  98% $130  $22,895,080
Level 2: 5000 148,794  4,960  99% $80  $11,903,520
Level 3: 4000 119,419  3,981  100% $60  $7,165,140
Level 4: 3000 88,194  2,940  98% $50  $4,409,700
Level 5: 1000 23,043  768  77% $275  $6,336,825
Total Attendance: 555,566  18,519 97% - $52,710,265

Balance Sheet

Income
Home Games Left 11
Average Attendance - % 18,519 (97%)
Average Income per Game $1,757,009
Year to Date Revenue $ 52,710,265
Estimated Revenue $19,327,097
End Year Estimated Revenue $72,037,362
  Expense
Days Remaining 1
Pro Expenses Per Days $328,947
Pro Year To Date Expenses $328,947
Farm Expenses Per Days $4,337
Farm Year To Date Expenses $4,337
Pro Payroll $61,184,166
Estimated Season Expenses $61,517,450

Bank Account
Current Funds $19,122,349
Projected Revenue + $72,037,362
Projected Expenses - $61,517,450
Projected Bank Account $29,642,261
 
Salary Cap
Salary Cap $79,500,000
Total Payroll $61,184,166
Remaining Cap Space $18,315,834