• 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
John Tavares
C
 
 
 
 
29 $11,000,000 * $11,000,000 * $11,000,000 * $11,000,000 * $11,000,000 * $11,000,000 * UFA - - -
Cam Atkinson
 
 
RW
 
 
30 $5,900,000 $5,900,000 $5,900,000 UFA - - - - - -
Ondrej Palat
 
LW
 
 
 
28 $5,750,000 $5,750,000 $5,750,000 $5,750,000 UFA - - - - -
Mike Hoffman
 
LW
RW
 
 
30 $5,750,000 $5,750,000 UFA - - - - - - -
Esa Lindell
 
 
 
D
 
25 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 UFA - - - -
Zach Bogosian
 
 
 
D
 
29 $5,060,000 $5,060,000 UFA - - - - - - -
Marc Methot
 
 
 
D
 
34 $4,500,000 UFA - - - - - - - -
Brandon Sutter
C
 
 
 
 
30 $4,125,000 $4,125,000 UFA - - - - - - -
Tanner Pearson
 
LW
 
 
 
27 $4,000,000 $4,000,000 $4,000,000 UFA - - - - - -
Jason Garrison
 
 
 
D
 
35 $4,000,000 $4,000,000 UFA - - - - - - -
Vladimir Sobotka
C
LW
 
 
 
32 $3,500,000 $3,500,000 UFA - - - - - - -
Andrew Cogliano
 
LW
RW
 
 
32 $3,400,000 UFA - - - - - - - -
Sam Gagner
C
 
RW
 
 
30 $3,150,000 UFA - - - - - - - -
Adam McQuaid
 
 
 
D
 
33 $2,850,000 * UFA - - - - - - - -
Frank Vatrano
 
LW
RW
 
 
25 $2,533,000 $2,533,000 $2,533,000 RFA - - - - - -
Brian Elliott
 
 
 
 
G
34 $2,000,000 * UFA - - - - - - - -
Kevin Connauton
 
 
 
D
 
29 $1,575,000 * $1,575,000 * UFA - - - - - - -
Josh Leivo
 
LW
RW
 
 
26 $1,500,000 RFA - - - - - - - -
Derick Brassard
C
LW
 
 
 
32 $1,200,000 * UFA - - - - - - - -
Tyler Motte
 
LW
RW
 
 
24 $975,000 RFA - - - - - - - -
Connor Hellebuyck
 
 
 
 
G
26 $925,000 RFA - - - - - - - -
Martin Marincin
 
 
 
D
 
27 $925,000 RFA - - - - - - - -
Miikka Salomaki
 
LW
RW
 
 
26 $900,000 $900,000 RFA - - - - - - -
Eric Gryba
 
 
 
D
 
31 $900,000 * UFA - - - - - - - -
Vince Dunn
 
 
 
D
 
23 $888,333 $888,333 RFA - - - - - - -
Tom Kuhnhackl
 
LW
RW
 
 
27 $850,000 RFA - - - - - - - -
Justin Falk
 
 
 
D
 
31 $750,000 * UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $74,706,333 $60,181,333 $34,383,000 $21,950,000 $16,200,000 $11,000,000 $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
Jim O'Brien
C
 
 
 
 
30 $1,100,000 UFA - - - - - - - -
Lawrence Pilut
 
 
 
D
 
24 $925,000 $925,000 RFA - - - - - - -
Matt Tomkins
 
 
 
 
G
25 $925,000 $925,000 RFA - - - - - - -
Seth Helgeson
 
 
 
D
 
29 $900,000 $900,000 UFA - - - - - - -
Liam O'Brien
C
 
 
 
 
25 $750,000 RFA - - - - - - - -
Alexandre Grenier
 
 
RW
 
 
28 $725,000 UFA - - - - - - - -
Francois Brassard
 
 
 
 
G
25 $700,000 $700,000 RFA - - - - - - -
Radim Simek
 
 
 
D
 
27 $625,000 RFA - - - - - - - -
FARM TOTALS $6,650,000 $3,450,000 $0 $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
Dave Hakstol 50 $5,000,000 - - - - - - - - -
COACHING TOTALS $5,000,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 15 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 80,225  5,348  89% $166  $13,317,350
Level 2: 5000 67,477  4,498  90% $96  $6,477,792
Level 3: 4000 54,670  3,645  91% $72  $3,936,240
Level 4: 3000 39,625  2,642  88% $59  $2,337,875
Level 5: 1000 13,440  896  90% $249  $3,346,560
Total Attendance: 255,437  17,029 90% - $31,522,855

Balance Sheet

Income
Home Games Left 26
Average Attendance - % 17,029 (90%)
Average Income per Game $2,101,524
Year to Date Revenue $ 31,522,855
Estimated Revenue $54,639,615
End Year Estimated Revenue $86,162,470
  Expense
Days Remaining 1
Pro Expenses Per Days $401,647
Pro Year To Date Expenses $401,647
Farm Expenses Per Days $2,984
Farm Year To Date Expenses $2,984
Pro Payroll $74,706,333
Estimated Season Expenses $75,110,964

Bank Account
Current Funds $2,915,239
Projected Revenue + $86,162,470
Projected Expenses - $75,110,964
Projected Bank Account $13,966,745
 
Salary Cap
Salary Cap $79,500,000
Total Payroll $74,706,333
Remaining Cap Space $4,793,667