• 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
Patrick Kane
 
 
RW
 
 
32 $10,500,000 $10,500,000 UFA - - - - - - -
Mikko Koivu
C
 
 
 
 
37 $7,750,000 $7,750,000 UFA - - - - - - -
Hampus Lindholm
 
 
 
D
 
27 $6,000,000 $6,000,000 $6,000,000 UFA - - - - - -
J.T. Miller
C
LW
RW
 
 
27 $5,750,000 $5,750,000 UFA - - - - - - -
Jake Allen
 
 
 
 
G
30 $5,250,000 $5,250,000 UFA - - - - - - -
Brett Pesce
 
 
 
D
 
26 $4,250,000 $4,250,000 $4,250,000 $4,250,000 UFA - - - - -
Braydon Coburn
 
 
 
D
 
36 $3,800,000 $3,800,000 UFA - - - - - - -
Will Butcher
 
 
 
D
 
26 $3,775,000 $3,775,000 RFA - - - - - - -
Michael Frolik
 
LW
RW
 
 
33 $3,250,000 UFA - - - - - - - -
Anders Nilsson
 
 
 
 
G
30 $2,750,000 UFA - - - - - - - -
Brandon Manning
 
 
 
D
 
30 $2,250,000 UFA - - - - - - - -
Tobias Rieder
 
LW
RW
 
 
28 $2,000,000 $2,000,000 UFA - - - - - - -
Tomas Nosek
C
LW
 
 
 
28 $1,250,000 $1,250,000 UFA - - - - - - -
Mike Vecchione
C
 
RW
 
 
28 $1,000,000 UFA - - - - - - - -
Josh Archibald
 
 
RW
 
 
28 $925,000 RFA - - - - - - - -
Travis Boyd
C
 
RW
 
 
27 $925,000 RFA - - - - - - - -
Adam Clendening
 
 
 
D
 
28 $900,000 $900,000 UFA - - - - - - -
Chris Mueller
C
 
RW
 
 
34 $900,000 * $900,000 * UFA - - - - - - -
Brandon Carlo
 
 
 
D
 
24 $894,167 RFA - - - - - - - -
Brock McGinn
 
LW
RW
 
 
27 $894,167 RFA - - - - - - - -
Jonas Siegenthaler
 
 
 
D
 
23 $888,333 $888,333 $888,333 RFA - - - - - -
Blake Pietila
C
LW
RW
 
 
28 $750,000 $750,000 $750,000 UFA - - - - - -
Chris Driedger
 
 
 
 
G
26 $700,000 RFA - - - - - - - -
Julian Melchiori
 
 
 
D
 
29 $700,000 UFA - - - - - - - -
Lucas Wallmark
C
 
 
 
 
25 $683,333 RFA - - - - - - - -
Mike Sgarbossa
C
 
 
 
 
28 $650,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $62,885,000 $53,763,333 $11,888,333 $4,250,000 $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
Joseph Cramarossa
 
LW
RW
 
 
28 $952,000 $952,000 UFA - - - - - - -
Jakob Forsbacka Karlsson
C
 
 
 
 
24 $925,000 RFA - - - - - - - -
Kurtis Gabriel
 
 
RW
 
 
27 $750,000 $750,000 $750,000 UFA - - - - - -
Keegan Lowe
 
 
 
D
 
27 $750,000 RFA - - - - - - - -
Kevin Czuczman
 
 
 
D
 
30 $700,000 UFA - - - - - - - -
Mark Alt
 
 
 
D
 
29 $700,000 UFA - - - - - - - -
FARM TOTALS $4,777,000 $1,702,000 $750,000 $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
Dan Bylsma 48 $1,500,000 - - - - - - - - -
COACHING TOTALS $1,500,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 26 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 148,756  5,721  95% $156  $23,205,936
Level 2: 5000 121,910  4,689  94% $120  $14,629,200
Level 3: 4000 101,258  3,895  97% $93  $9,416,994
Level 4: 3000 74,563  2,868  96% $63  $4,697,469
Level 5: 1000 24,597  946  95% $250  $6,149,250
Total Attendance: 471,084  18,119 95% - $58,419,650

Balance Sheet

Income
Home Games Left 15
Average Attendance - % 18,119 (95%)
Average Income per Game $2,246,910
Year to Date Revenue $ 58,419,650
Estimated Revenue $33,703,644
End Year Estimated Revenue $92,123,294
  Expense
Days Remaining 1
Pro Expenses Per Days $338,091
Pro Year To Date Expenses $338,091
Farm Expenses Per Days $2,071
Farm Year To Date Expenses $2,071
Pro Payroll $62,885,000
Estimated Season Expenses $63,225,162

Bank Account
Current Funds $165,187,552
Projected Revenue + $92,123,294
Projected Expenses - $63,225,162
Projected Bank Account $194,085,684
 
Salary Cap
Salary Cap $79,500,000
Total Payroll $62,885,000
Remaining Cap Space $16,615,000