• 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
 
 
30 $10,500,000 $10,500,000 UFA - - - - - - -
Mikko Koivu
C
 
 
 
 
36 $7,750,000 $7,750,000 UFA - - - - - - -
Hampus Lindholm
 
 
 
D
 
25 $6,000,000 $6,000,000 $6,000,000 RFA - - - - - -
Jake Allen
 
 
 
 
G
29 $5,250,000 $5,250,000 UFA - - - - - - -
Brett Pesce
 
 
 
D
 
24 $4,250,000 $4,250,000 $4,250,000 $4,250,000 RFA - - - - -
Ron Hainsey
 
 
 
D
 
38 $4,000,000 UFA - - - - - - - -
Will Butcher
 
 
 
D
 
24 $3,775,000 $3,775,000 RFA - - - - - - -
Michael Frolik
 
LW
RW
 
 
31 $3,250,000 UFA - - - - - - - -
Anders Nilsson
 
 
 
 
G
29 $2,750,000 UFA - - - - - - - -
Brandon Manning
 
 
 
D
 
29 $2,250,000 UFA - - - - - - - -
Tobias Rieder
 
LW
RW
 
 
26 $2,000,000 $2,000,000 RFA - - - - - - -
Tomas Nosek
C
LW
 
 
 
27 $1,250,000 $1,250,000 RFA - - - - - - -
Josh Archibald
 
 
RW
 
 
26 $925,000 RFA - - - - - - - -
Travis Boyd
C
 
RW
 
 
26 $925,000 RFA - - - - - - - -
Adam Clendening
 
 
 
D
 
26 $900,000 $900,000 RFA - - - - - - -
Chris Mueller
C
 
RW
 
 
33 $900,000 * $900,000 * UFA - - - - - - -
Brandon Carlo
 
 
 
D
 
22 $894,167 RFA - - - - - - - -
Brock McGinn
 
LW
RW
 
 
25 $894,167 RFA - - - - - - - -
Jonas Siegenthaler
 
 
 
D
 
22 $888,333 $888,333 $888,333 RFA - - - - - -
Cameron Gaunce
 
 
 
D
 
29 $845,833 $845,833 UFA - - - - - - -
Blake Pietila
C
LW
RW
 
 
26 $750,000 $750,000 $750,000 UFA - - - - - -
Kurtis Gabriel
 
 
RW
 
 
26 $750,000 $750,000 $750,000 UFA - - - - - -
Keegan Lowe
 
 
 
D
 
26 $750,000 RFA - - - - - - - -
Chris Driedger
 
 
 
 
G
25 $700,000 RFA - - - - - - - -
Mike Sgarbossa
C
 
 
 
 
27 $650,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $63,797,500 $45,809,166 $12,638,333 $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
Mike Vecchione
C
 
RW
 
 
26 $1,000,000 RFA - - - - - - - -
Joseph Cramarossa
 
LW
RW
 
 
26 $952,000 $952,000 RFA - - - - - - -
Jakob Forsbacka Karlsson
C
 
 
 
 
22 $925,000 RFA - - - - - - - -
Lucas Wallmark
C
 
 
 
 
24 $683,333 RFA - - - - - - - -
FARM TOTALS $3,560,333 $952,000 $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
Dan Bylsma 48 $1,500,000 - - - - - - - - -
COACHING TOTALS $1,500,000 $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% $123  $0
Level 3: 4000 0% $96  $0
Level 4: 3000 0% $67  $0
Level 5: 1000 0% $267  $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 $63,797,500
Estimated Season Expenses $63,797,500

Bank Account
Current Funds $149,626,282
Projected Revenue + $0
Projected Expenses - $63,797,500
Projected Bank Account $85,828,782
 
Salary Cap
Salary Cap $79,500,000
Total Payroll $63,797,500
Remaining Cap Space $15,702,500