• NFHL - National Fantasy Hockey League

Finances


Pro Team Payroll

Finances - Pro Team Payroll
* = No Trade Clause
Players Position(s) Age Seasons Contract Length 24 25 26 27 28 29 30
Hampus Lindholm
 
 
 
D
 
28 9 6 $5,750,000 $5,750,000 $5,750,000 $5,750,000 $5,750,000 UFA -
Frederik Andersen
 
 
 
 
G
33 12 4 $6,900,000 $6,900,000 UFA - - - -
Ben Bishop
 
 
 
 
G
36 13 1 $5,000,000 UFA - - - - -
Mathew Barzal
C
 
 
 
 
25 6 4 $4,250,000 $4,250,000 RFA - - - -
Filip Hronek
 
 
 
D
 
25 5 4 $4,000,000 $4,000,000 $4,000,000 RFA - - -
Derek Stepan
C
LW
RW
 
 
32 11 4 $4,750,000 $4,750,000 UFA - - - -
Jarred Tinordi
 
 
 
D
 
30 10 1 $3,760,000 UFA - - - - -
Anthony DeAngelo
 
 
 
D
 
27 7 2 $3,500,000 RFA - - - - -
Alexander Kerfoot
C
LW
RW
 
 
28 6 4 $3,000,000 $3,000,000 $3,000,000 $3,000,000 UFA - -
Eeli Tolvanen
 
LW
RW
 
 
23 4 3 $2,500,000 $2,500,000 $2,500,000 RFA - - -
Colin White
C
LW
RW
 
 
25 5 4 $2,250,000 $2,250,000 $2,250,000 RFA - - -
Travis Dermott
 
 
 
D
 
26 6 4 $2,200,000 $2,200,000 RFA - - - -
Tage Thompson
C
LW
RW
 
 
25 5 3 $1,900,000 $1,900,000 $1,900,000 RFA - - -
Sonny Milano
 
LW
RW
 
 
26 7 2 $1,900,000 RFA - - - - -
Gaetan Haas
C
 
 
 
 
29 3 2 $1,750,000 UFA - - - - -
Daniel Sprong
 
LW
RW
 
 
25 6 4 $1,700,000 $1,700,000 RFA - - - -
Joel Eriksson Ek
C
LW
RW
 
 
25 6 4 $1,700,000 $1,700,000 RFA - - - -
Josh Brown
 
 
 
D
 
28 7 2 $1,700,000 $1,700,000 UFA - - - -
Jesperi Kotkaniemi
C
 
 
 
 
22 3 3 $1,500,000 RFA - - - - -
Jack Johnson
 
 
 
D
 
35 14 1 $1,300,000 UFA - - - - -
Mathieu Joseph
 
LW
RW
 
 
25 5 4 $1,250,000 $1,250,000 $1,250,000 RFA - - -
Nils Hoglander
 
LW
RW
 
 
22 2 3 $1,250,000 $1,250,000 RFA - - - -
Trent Frederic
C
LW
RW
 
 
24 4 2 $1,100,000 $1,100,000 RFA - - - -
PRO TOTALS $64,910,000 $46,200,000 $20,650,000 $8,750,000 $5,750,000 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll >
Players Position(s) Age Seasons Contract Length 24 25 26 27 28 29 30
Dean Kukan
 
 
 
D
 
29 8 2 $1,950,000 UFA - - - - -
Pierre-Olivier Joseph
 
 
 
D
 
23 4 3 $1,750,000 $1,750,000 $1,750,000 RFA - - -
Kristian Vesalainen
 
LW
RW
 
 
23 4 2 $1,575,000 $1,575,000 RFA - - - -
Cole Caufield
 
LW
RW
 
 
21 1 3 $1,500,000 $1,500,000 $1,500,000 RFA - - -
Peyton Krebs
C
LW
RW
 
 
21 2 3 $1,500,000 $1,500,000 RFA - - - -
Nicolas Beaudin
 
 
 
D
 
23 3 3 $1,500,000 RFA - - - - -
Daniil Miromanov
 
 
 
D
 
25 2 3 $1,295,000 $1,295,000 RFA - - - -
Jett Woo
 
 
 
D
 
22 3 3 $1,250,000 RFA - - - - -
Olivier Rodrigue
 
 
 
 
G
22 3 3 $1,250,000 RFA - - - - -
Zack MacEwen
C
LW
RW
 
 
26 5 2 $1,250,000 RFA - - - - -
Tyler Parsons
 
 
 
 
G
25 5 1 $1,050,000 RFA - - - - -
Maxim Cajkovic
 
LW
RW
 
 
21 1 3 $975,000 $975,000 $975,000 RFA - - -
Jordan Spence
 
 
 
D
 
21 2 3 $975,000 $975,000 RFA - - - -
Connor Dewar
C
LW
RW
 
 
23 3 3 $975,000 RFA - - - - -
Devin Cooley
 
 
 
 
G
25 4 2 $945,000 $945,000 RFA - - - -
Denis Malgin
C
LW
RW
 
 
25 6 3 $885,000 $885,000 $885,000 UFA - - -
Austin Rueschhoff
 
LW
RW
 
 
25 3 2 $834,750 RFA - - - - -
Tyce Thompson
C
 
 
 
 
23 1 2 $825,000 $825,000 RFA - - - -
Tobias Geisser
 
 
 
D
 
23 4 2 $813,750 $813,750 RFA - - - -
Matthew Strome
 
LW
RW
 
 
23 4 2 $813,750 RFA - - - - -
Arturs Silovs
 
 
 
 
G
21 2 3 $750,000 $750,000 RFA - - - -
Jesper Froden
 
LW
RW
 
 
28 1 2 $750,000 $750,000 UFA - - - -
Jan Drozg
 
LW
RW
 
 
23 3 3 $750,000 RFA - - - - -
Parker Kelly
C
LW
RW
 
 
23 3 3 $750,000 RFA - - - - -
Erik Kallgren
 
 
 
 
G
26 3 2 $735,000 $735,000 RFA - - - -
Axel Jonsson Fjallby
 
LW
RW
 
 
24 4 2 $735,000 RFA - - - - -
Markus Nurmi
 
LW
RW
 
 
24 4 2 $735,000 RFA - - - - -
Tyler Steenbergen
C
LW
RW
 
 
24 4 2 $735,000 RFA - - - - -
Gregory Hofmann
 
LW
RW
 
 
30 2 3 $700,000 $700,000 UFA - - - -
Cooper Zech
 
 
 
D
 
24 4 2 $682,500 $682,500 RFA - - - -
Valentin Nussbaumer
C
LW
RW
 
 
22 1 3 $650,000 $650,000 $650,000 RFA - - -
Strauss Mann
 
 
 
 
G
24 2 3 $650,000 $650,000 RFA - - - -
Tim Berni
 
 
 
D
 
22 2 3 $650,000 $650,000 RFA - - - -
Jordan Kawaguchi
C
 
 
 
 
25 3 2 $650,000 RFA - - - - -
Will Calverley
C
 
 
 
 
24 1 1 $650,000 RFA - - - - -
FARM TOTALS $34,484,750 $18,606,250 $5,760,000 $0 $0 $0 $0
SALARY CAP TOTALS $8,195,975 $6,608,125 $5,323,500 $4,747,500 $4,747,500 $4,747,500 $4,747,500

Coaching Payroll

Finances - Coaching Payroll
Players Age 24 25 26 27 28 29 30 31 32 33
Alain Vigneault 61 $1,000,000 - - - - - - - - -
Dallas Eakins 55 $600,000 - - - - - - - - -
COACHING TOTALS $1,600,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 12 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6250 74,719  6,227  100% $88  $6,575,272
Level 2: 5250 61,588  5,132  98% $50  $3,079,400
Level 3: 2600 30,864  2,572  99% $26  $802,464
Level 4: 4200 49,844  4,154  99% $15  $747,660
Level 5: 1200 14,267  1,189  99% $192  $2,739,264
Total Attendance: 231,282  19,274 99% - $18,824,481

FARM Attendance - 11 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 23856 35  0% $2500  $87,500
Level 2: 60500 12  0% $5500  $66,000
Total Attendance: 84,356  7,669 9% - $1,873,152

Balance Sheet

Income
Home Games Left 29
Average Attendance - % 19,274 (99%)
Average Income per Game $1,568,707
Year to Date Revenue $ 20,697,633
Estimated Revenue $45,492,496
End Year Estimated Revenue $64,316,977
  Expense
Days Remaining 1
Pro Expenses Per Days $475,033
Pro Year To Date Expenses $475,033
Farm Expenses Per Days $21,602
Farm Year To Date Expenses $21,602
Pro Payroll $72,042,500
Farm Payroll $2,920,975
Coach Payroll $1,600,000
Estimated Season Expenses $77,060,110

Bank Account
Current Funds $38,889,668
Projected Revenue + $64,316,977
Projected Expenses - $77,060,110
Projected Bank Account $26,146,535
 
Salary Cap
Salary Cap $81,000,000
Total Payroll $76,433,975
Remaining Cap Space $4,566,025