• Old Time Hockey League

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
John Tavares
C
 
 
 
 
29 $11,000,000 $11,000,000 $11,000,000 $11,000,000 $11,000,000 UFA - - - -
Connor Hellebuyck
 
 
 
 
G
27 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - - - -
Ondrej Palat
 
LW
 
 
 
29 $5,750,000 $5,750,000 $5,750,000 UFA - - - - - -
Mike Hoffman
 
LW
RW
 
 
30 $5,750,000 UFA - - - - - - - -
Esa Lindell
 
 
 
D
 
26 $5,200,000 $5,200,000 $5,200,000 $5,200,000 UFA - - - - -
Brendan Gallagher
 
 
RW
 
 
28 $5,100,000 $5,100,000 $5,100,000 $5,100,000 UFA - - - - -
Zach Bogosian
 
 
 
D
 
30 $5,060,000 UFA - - - - - - - -
Kris Russell
 
 
 
D
 
33 $5,000,000 $5,000,000 UFA - - - - - - -
John Klingberg
 
 
 
D
 
27 $4,500,000 $4,500,000 RFA - - - - - - -
Brandon Sutter
C
 
 
 
 
31 $4,125,000 UFA - - - - - - - -
Tanner Pearson
 
LW
 
 
 
27 $4,000,000 $4,000,000 RFA - - - - - - -
Luca Sbisa
 
 
 
D
 
30 $3,750,000 * $3,750,000 * UFA - - - - - - -
Derick Brassard
C
LW
 
 
 
32 $3,250,000 * $3,250,000 * $3,250,000 * $3,250,000 * UFA - - - - -
Brian Elliott
 
 
 
 
G
35 $3,250,000 * $3,250,000 * UFA - - - - - - -
Zack Smith
C
LW
 
 
 
32 $2,750,000 UFA - - - - - - - -
Matt Martin
 
LW
RW
 
 
31 $2,000,000 $2,000,000 UFA - - - - - - -
Tyler Motte
 
LW
RW
 
 
25 $1,500,000 $1,500,000 RFA - - - - - - -
Vince Dunn
 
 
 
D
 
23 $888,333 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $79,873,333 $61,300,000 $37,300,000 $31,550,000 $18,000,000 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
Lawrence Pilut
 
 
 
D
 
24 $925,000 RFA - - - - - - - -
Matt Tomkins
 
 
 
 
G
26 $925,000 RFA - - - - - - - -
Miikka Salomaki
 
LW
RW
 
 
27 $900,000 RFA - - - - - - - -
Seth Helgeson
 
 
 
D
 
29 $900,000 UFA - - - - - - - -
Francois Brassard
 
 
 
 
G
26 $700,000 RFA - - - - - - - -
Josh Teves
 
 
 
D
 
25 $700,000 RFA - - - - - - - -
FARM TOTALS $5,050,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
Dave Hakstol 50 $5,000,000 - - - - - - - - -
COACHING TOTALS $5,000,000 $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: 6000 0% $159  $0
Level 2: 5000 0% $93  $0
Level 3: 4000 0% $70  $0
Level 4: 3000 0% $59  $0
Level 5: 1000 0% $246  $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 1
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $79,873,333
Estimated Season Expenses $79,873,333

Bank Account
Current Funds $9,409,783
Projected Revenue + $0
Projected Expenses - $79,873,333
Projected Bank Account $-70,463,550
 
Salary Cap
Salary Cap $79,500,000
Total Payroll $79,873,333
Remaining Cap Space $-373,333