• 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
Evander Kane
 
LW
 
 
 
29 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - - - -
Bobby Ryan
 
 
RW
 
 
34 $7,000,000 $7,000,000 $7,000,000 UFA - - - - - -
Paul Stastny
C
 
 
 
 
35 $6,500,000 * $6,500,000 * $6,500,000 * $6,500,000 * UFA - - - - -
James Neal
 
LW
RW
 
 
33 $6,500,000 $6,500,000 $6,500,000 UFA - - - - - -
Martin Jones
 
 
 
 
G
31 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - - - -
Mathieu Perreault
C
LW
RW
 
 
33 $4,500,000 $4,500,000 UFA - - - - - - -
Jonathan Bernier
 
 
 
 
G
32 $4,200,000 UFA - - - - - - - -
Drake Caggiula
 
LW
RW
 
 
26 $3,775,000 RFA - - - - - - - -
Jan Rutta
 
 
 
D
 
30 $2,300,000 $2,300,000 UFA - - - - - - -
Brett Sutter
C
LW
 
 
 
33 $2,000,000 $2,000,000 UFA - - - - - - -
Tucker Poolman
 
 
 
D
 
27 $1,775,000 $1,775,000 UFA - - - - - - -
Sven Andrighetto
 
LW
RW
 
 
28 $1,750,000 UFA - - - - - - - -
Kyle Clifford
 
LW
 
 
 
30 $1,500,000 $1,500,000 UFA - - - - - - -
Christian Djoos
 
 
 
D
 
26 $1,250,000 RFA - - - - - - - -
Jordan Schmaltz
 
 
 
D
 
27 $1,208,333 $1,208,333 RFA - - - - - - -
Pavel Francouz
 
 
 
 
G
30 $1,100,000 * $1,100,000 * $1,100,000 * $1,100,000 * UFA - - - - -
Pontus Aberg
 
LW
RW
 
 
27 $1,000,000 RFA - - - - - - - -
Ilya Lyubushkin
 
 
 
D
 
27 $985,000 * $985,000 * $985,000 * UFA - - - - - -
Rem Pitlick
C
LW
RW
 
 
24 $925,000 $925,000 $925,000 RFA - - - - - -
Boo Nieves
C
 
 
 
 
27 $925,000 $925,000 UFA - - - - - - -
Josh Mahura
 
 
 
D
 
23 $910,833 $910,833 $910,833 RFA - - - - - -
Ryan Hartman
C
 
RW
 
 
26 $863,333 RFA - - - - - - - -
Riley Stillman
 
 
 
D
 
23 $773,333 $773,333 RFA - - - - - - -
Joakim Ryan
 
 
 
D
 
27 $750,000 $750,000 UFA - - - - - - -
Jordan Szwarz
C
 
RW
 
 
30 $700,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $61,740,832 $52,652,499 $36,920,833 $20,600,000 $7,000,000 $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
Casey Mittelstadt
C
LW
 
 
 
22 $1,491,666 $1,491,666 $1,491,666 RFA - - - - - -
Jesse Puljujarvi
 
 
RW
 
 
23 $1,475,000 RFA - - - - - - - -
Dylan Sikura
C
LW
RW
 
 
25 $1,387,500 $1,387,500 RFA - - - - - - -
Jakob Chychrun
 
 
 
D
 
23 $1,350,000 RFA - - - - - - - -
Kevin Boyle
 
 
 
 
G
29 $975,000 $975,000 $975,000 $975,000 UFA - - - - -
Tim Erixon
 
 
 
D
 
30 $975,000 $975,000 UFA - - - - - - -
Aleksi Saarela
C
 
 
 
 
24 $925,000 $925,000 $925,000 RFA - - - - - -
Dominik Kahun
C
LW
RW
 
 
25 $925,000 $925,000 RFA - - - - - - -
Filip Hronek
 
 
 
D
 
23 $925,000 RFA - - - - - - - -
Nick Paul
C
LW
 
 
 
26 $900,000 $900,000 RFA - - - - - - -
Marcus Pettersson
 
 
 
D
 
25 $894,167 $894,167 RFA - - - - - - -
Michael Mersch
 
LW
 
 
 
28 $875,000 UFA - - - - - - - -
Oliver Kylington
 
 
 
D
 
24 $863,333 RFA - - - - - - - -
Rasmus Andersson
 
 
 
D
 
24 $863,333 RFA - - - - - - - -
Andy Andreoff
C
LW
 
 
 
30 $850,000 $850,000 UFA - - - - - - -
Christian Jaros
 
 
 
D
 
25 $801,667 $801,667 RFA - - - - - - -
Nathan Gerbe
 
LW
RW
 
 
33 $800,000 $800,000 UFA - - - - - - -
FARM TOTALS $17,276,666 $10,925,000 $3,391,666 $975,000 $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
Sheldon Keefe 38 $4,500,000 $4,500,000 $4,500,000 $4,500,000 - - - - - -
COACHING TOTALS $4,500,000 $4,500,000 $4,500,000 $4,500,000 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 0% $164  $0
Level 2: 5000 0% $122  $0
Level 3: 4000 0% $98  $0
Level 4: 3000 0% $78  $0
Level 5: 1000 0% $210  $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 $61,740,832
Estimated Season Expenses $61,740,832

Bank Account
Current Funds $44,971,956
Projected Revenue + $0
Projected Expenses - $61,740,832
Projected Bank Account $-16,768,876
 
Salary Cap
Salary Cap $79,500,000
Total Payroll $61,740,832
Remaining Cap Space $17,759,168