• 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
David Backes
C
 
RW
 
 
35 $8,000,000 UFA - - - - - - - -
Bobby Ryan
 
 
RW
 
 
32 $7,000,000 $7,000,000 $7,000,000 UFA - - - - - -
Paul Stastny
C
 
 
 
 
33 $6,500,000 * $6,500,000 * $6,500,000 * $6,500,000 * UFA - - - - -
James Neal
 
LW
RW
 
 
32 $6,500,000 $6,500,000 $6,500,000 UFA - - - - - -
Wayne Simmonds
 
 
RW
 
 
31 $4,750,000 UFA - - - - - - - -
Calvin de Haan
 
 
 
D
 
28 $4,550,000 $4,550,000 $4,550,000 $4,550,000 UFA - - - - -
Mathieu Perreault
C
LW
RW
 
 
31 $4,500,000 $4,500,000 UFA - - - - - - -
Jonathan Bernier
 
 
 
 
G
31 $4,200,000 UFA - - - - - - - -
Drake Caggiula
 
LW
RW
 
 
25 $3,775,000 RFA - - - - - - - -
Jan Rutta
 
 
 
D
 
29 $2,300,000 $2,300,000 UFA - - - - - - -
Tucker Poolman
 
 
 
D
 
26 $1,775,000 $1,775,000 RFA - - - - - - -
Sven Andrighetto
 
LW
RW
 
 
26 $1,750,000 RFA - - - - - - - -
Connor Carrick
 
 
 
D
 
25 $1,650,000 $1,650,000 $1,650,000 RFA - - - - - -
Slater Koekkoek
 
 
 
D
 
25 $1,444,167 RFA - - - - - - - -
Jordan Schmaltz
 
 
 
D
 
26 $1,208,333 $1,208,333 RFA - - - - - - -
Pavel Francouz
 
 
 
 
G
29 $1,100,000 * $1,100,000 * $1,100,000 * $1,100,000 * UFA - - - - -
Nick Cousins
C
LW
RW
 
 
26 $1,000,000 RFA - - - - - - - -
Pontus Aberg
 
LW
RW
 
 
26 $1,000,000 RFA - - - - - - - -
Ilya Lyubushkin
 
 
 
D
 
25 $985,000 * $985,000 * $985,000 * RFA - - - - - -
Greg McKegg
C
LW
 
 
 
27 $925,000 $925,000 $925,000 UFA - - - - - -
Boo Nieves
C
 
 
 
 
25 $925,000 $925,000 RFA - - - - - - -
Ryan Hartman
C
 
RW
 
 
25 $863,333 RFA - - - - - - - -
MacKenzie Weegar
 
 
 
D
 
25 $800,000 $800,000 RFA - - - - - - -
Joakim Ryan
 
 
 
D
 
26 $750,000 $750,000 RFA - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $66,500,833 $41,468,333 $29,210,000 $12,150,000 $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
Brett Sutter
C
LW
 
 
 
32 $2,000,000 $2,000,000 UFA - - - - - - -
Casey Mittelstadt
C
LW
 
 
 
20 $1,491,666 $1,491,666 $1,491,666 RFA - - - - - -
Jesse Puljujarvi
 
 
RW
 
 
21 $1,475,000 RFA - - - - - - - -
Dylan Sikura
C
LW
RW
 
 
24 $1,387,500 $1,387,500 RFA - - - - - - -
Kevin Boyle
 
 
 
 
G
27 $975,000 $975,000 $975,000 $975,000 UFA - - - - -
Tim Erixon
 
 
 
D
 
28 $975,000 $975,000 UFA - - - - - - -
Samuel Girard
 
 
 
D
 
21 $935,833 $935,833 RFA - - - - - - -
Rem Pitlick
C
LW
RW
 
 
22 $925,000 $925,000 $925,000 RFA - - - - - -
Daniel Brickley
 
 
 
D
 
24 $925,000 $925,000 RFA - - - - - - -
Dominik Kahun
C
LW
RW
 
 
24 $925,000 $925,000 RFA - - - - - - -
Filip Hronek
 
 
 
D
 
22 $925,000 RFA - - - - - - - -
Byron Froese
C
 
RW
 
 
28 $900,000 $900,000 UFA - - - - - - -
Nick Paul
C
LW
 
 
 
24 $900,000 $900,000 RFA - - - - - - -
Marcus Pettersson
 
 
 
D
 
23 $894,167 $894,167 RFA - - - - - - -
Michael Mersch
 
LW
 
 
 
27 $875,000 RFA - - - - - - - -
Rasmus Andersson
 
 
 
D
 
23 $863,333 RFA - - - - - - - -
Andy Andreoff
C
LW
 
 
 
28 $850,000 $850,000 UFA - - - - - - -
Ian Scott
 
 
 
 
G
20 $820,000 $820,000 RFA - - - - - - -
Christian Jaros
 
 
 
D
 
23 $801,667 $801,667 RFA - - - - - - -
Nathan Gerbe
 
LW
RW
 
 
32 $800,000 $800,000 UFA - - - - - - -
Nicholas Baptiste
 
 
RW
 
 
24 $800,000 $800,000 RFA - - - - - - -
Riley Stillman
 
 
 
D
 
21 $773,333 $773,333 RFA - - - - - - -
Jordan Szwarz
C
 
RW
 
 
28 $700,000 UFA - - - - - - - -
FARM TOTALS $22,917,499 $18,079,166 $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% $170  $0
Level 2: 5000 0% $136  $0
Level 3: 4000 0% $111  $0
Level 4: 3000 0% $96  $0
Level 5: 1000 0% $230  $0
Total Attendance: 0 0% - $0

Balance Sheet

Income
Home Games Left 41
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 $357,531
Pro Year To Date Expenses $357,531
Farm Expenses Per Days $11,797
Farm Year To Date Expenses $11,797
Pro Payroll $66,500,833
Estimated Season Expenses $66,870,161

Bank Account
Current Funds $23,732,455
Projected Revenue + $0
Projected Expenses - $66,870,161
Projected Bank Account $-43,137,706
 
Salary Cap
Salary Cap $79,500,000
Total Payroll $66,500,833
Remaining Cap Space $12,999,167