• NFHL - National Fantasy Hockey League

Finances


Pro Team Payroll

Finances - Pro Team Payroll
* = No Trade Clause
Players Position(s) Age Seasons Contract Length 26 27 28 29 30 31 32
Brad Marchand
C
LW
RW
 
 
36 16 3 $8,500,000 UFA - - - - -
Mitchell Marner
 
LW
RW
 
 
27 8 7 $7,627,500 $7,627,500 $7,627,500 $7,627,500 $7,627,500 $7,627,500 $7,627,500
Adam Fox
 
 
 
D
 
26 5 3 $5,500,000 $5,500,000 RFA - - - -
Bo Horvat
C
 
 
 
 
29 10 6 $5,350,000 $5,350,000 $5,350,000 $5,350,000 UFA - -
Cam Talbot
 
 
 
 
G
37 15 2 $4,650,000 UFA - - - - -
Adam Henrique
C
LW
RW
 
 
34 14 3 $4,000,000 $4,000,000 $4,000,000 UFA - - -
Nico Hischier
C
 
 
 
 
25 7 4 $3,600,000 RFA - - - - -
Noah Cates
C
LW
RW
 
 
25 3 2 $3,000,000 RFA - - - - -
Tyler Toffoli
 
LW
RW
 
 
32 13 4 $2,950,000 $2,950,000 $2,950,000 UFA - - -
Brenden Dillon
 
 
 
D
 
34 14 3 $2,850,000 $2,850,000 $2,850,000 UFA - - -
Ross Colton
C
LW
RW
 
 
28 6 4 $2,450,000 $2,450,000 $2,450,000 $2,450,000 UFA - -
Alec Martinez
 
 
 
D
 
37 15 2 $2,300,000 UFA - - - - -
Sean Durzi
 
 
 
D
 
26 5 3 $2,200,000 $2,200,000 RFA - - - -
Marc-Edouard Vlasic
 
 
 
D
 
37 18 2 $2,200,000 UFA - - - - -
Mackenzie Blackwood
 
 
 
 
G
28 8 4 $2,150,000 $2,150,000 $2,150,000 UFA - - -
Brandon Hagel
 
LW
RW
 
 
26 6 4 $2,100,000 $2,100,000 RFA - - - -
Robin Lehner
 
 
 
 
G
33 13 1 $2,000,000 UFA - - - - -
Brett Kulak
 
 
 
D
 
30 10 3 $1,950,000 $1,950,000 $1,950,000 UFA - - -
Marco Scandella
 
 
 
D
 
34 14 2 $1,950,000 UFA - - - - -
Nathan Bastian
C
LW
RW
 
 
27 7 2 $1,350,000 RFA - - - - -
Morgan Geekie
C
LW
RW
 
 
26 6 4 $1,100,000 $1,100,000 RFA - - - -
Chad Ruhwedel
 
 
 
D
 
34 12 2 $1,050,000 $1,050,000 UFA - - - -
Nicolas Deslauriers
 
LW
RW
 
 
33 13 2 $750,000 UFA - - - - -
PRO TOTALS $71,577,500 $41,277,500 $29,327,500 $15,427,500 $7,627,500 $7,627,500 $7,627,500

Farm Team Payroll

Finances - Farm Team Payroll >
Players Position(s) Age Seasons Contract Length 26 27 28 29 30 31 32
Nolan Foote
 
LW
RW
 
 
24 4 3 $1,575,000 $1,575,000 RFA - - - -
Corson Ceulemans
 
 
 
D
 
21 1 3 $1,500,000 $1,500,000 $1,500,000 RFA - - -
Jagger Firkus
 
LW
RW
 
 
20 1 3 $1,500,000 $1,500,000 $1,500,000 RFA - - -
Shakir Mukhamadullin
 
 
 
D
 
22 2 3 $1,500,000 $1,500,000 RFA - - - -
Alexander Holtz
 
LW
RW
 
 
22 3 3 $1,500,000 RFA - - - - -
Nathan Legare
 
LW
RW
 
 
23 4 3 $1,312,500 $1,312,500 RFA - - - -
Fraser Minten
C
 
 
 
 
20 1 3 $1,250,000 $1,250,000 $1,250,000 RFA - - -
Jack Drury
C
 
 
 
 
24 3 3 $1,250,000 RFA - - - - -
Callan Foote
 
 
 
D
 
26 6 2 $1,100,000 $1,100,000 RFA - - - -
Cale Fleury
 
 
 
D
 
26 5 3 $1,074,938 RFA - - - - -
David Farrance
 
 
 
D
 
25 3 2 $1,023,750 RFA - - - - -
Johnny Gruden
 
LW
RW
 
 
24 5 3 $1,023,750 RFA - - - - -
Carter Savoie
 
LW
RW
 
 
22 2 3 $975,000 $975,000 RFA - - - -
Graeme Clarke
 
LW
RW
 
 
23 3 3 $975,000 RFA - - - - -
Layton Ahac
 
 
 
D
 
23 3 3 $975,000 RFA - - - - -
Jack Dugan
 
LW
RW
 
 
26 4 3 $866,250 RFA - - - - -
Gabriel Szturc
C
 
 
 
 
21 1 3 $850,000 $850,000 $850,000 RFA - - -
Connor Ungar
 
 
 
 
G
22 1 2 $850,000 $850,000 RFA - - - -
James Malatesta
C
LW
RW
 
 
21 1 3 $825,000 $825,000 $825,000 RFA - - -
Tucker Robertson
C
 
 
 
 
21 1 3 $825,000 $825,000 $825,000 RFA - - -
Alex Limoges
C
 
 
 
 
27 6 2 $752,456 RFA - - - - -
Jaydon Dureau
 
LW
RW
 
 
23 2 3 $750,000 $750,000 RFA - - - -
Waltteri Merela
 
LW
RW
 
 
26 1 1 $750,000 RFA - - - - -
Alexandre Doucet
C
LW
RW
 
 
22 2 2 $735,000 $735,000 RFA - - - -
Mikael Diotte
 
 
 
D
 
21 1 3 $700,000 $700,000 $700,000 RFA - - -
Devon Levi
 
 
 
 
G
23 2 3 $700,000 $700,000 RFA - - - -
Francesco Arcuri
C
 
 
 
 
21 2 3 $700,000 $700,000 RFA - - - -
Clay Stevenson
 
 
 
 
G
25 3 3 $700,000 RFA - - - - -
Hunter Drew
 
 
 
D
 
26 4 3 $682,500 RFA - - - - -
Ben Dexheimer
 
 
 
D
 
22 1 3 $650,000 $650,000 $650,000 RFA - - -
Hudson Thornton
 
 
 
D
 
21 1 3 $650,000 $650,000 $650,000 RFA - - -
Israel Mianscum
C
LW
RW
 
 
21 1 3 $650,000 $650,000 $650,000 RFA - - -
John Prokop
 
 
 
D
 
23 1 3 $650,000 $650,000 $650,000 RFA - - -
Matthew Sop
 
LW
RW
 
 
21 1 3 $650,000 $650,000 $650,000 RFA - - -
Carter Gylander
 
 
 
 
G
23 1 2 $650,000 $650,000 RFA - - - -
Nick DeSimone
 
 
 
D
 
30 5 2 $650,000 $650,000 UFA - - - -
Vinny Duplessis
 
 
 
 
G
25 1 2 $650,000 $650,000 RFA - - - -
Yaniv Perets
 
 
 
 
G
24 2 3 $650,000 RFA - - - - -
FARM TOTALS $35,071,144 $22,847,500 $10,700,000 $0 $0 $0 $0
SALARY CAP TOTALS $4,924,614 $3,702,250 $2,487,500 $1,417,500 $1,417,500 $1,417,500 $1,417,500

Coaching Payroll

Finances - Coaching Payroll
Players Age 26 27 28 29 30 31 32 33 34 35
Bruce Cassidy 58 $1,000,000 $1,000,000 $1,000,000 $1,000,000 - - - - - -
Andrew Brunette 50 $600,000 $600,000 - - - - - - - -
COACHING TOTALS $1,600,000 $1,600,000 $1,000,000 $1,000,000 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 35 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6250 216,904  6,197  99% $86  $18,653,744
Level 2: 5250 182,044  5,201  99% $49  $8,920,156
Level 3: 2600 90,211  2,577  99% $26  $2,345,486
Level 4: 4200 146,207  4,177  99% $14  $2,046,898
Level 5: 1200 41,369  1,182  98% $190  $7,860,110
Total Attendance: 676,735  19,335 99% - $53,765,629

FARM Attendance - 36 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 80081 34  0% $2500  $85,000
Level 2: 182344 14  0% $5500  $77,000
Total Attendance: 262,425  7,290 3% - $6,330,683

Balance Sheet

Income
Home Games Left 6
Average Attendance - % 19,335 (99%)
Average Income per Game $1,536,161
Year to Date Revenue $ 60,096,312
Estimated Revenue $9,216,965
End Year Estimated Revenue $62,982,594
  Expense
Days Remaining 1
Pro Expenses Per Days $449,253
Pro Year To Date Expenses $449,253
Farm Expenses Per Days $23,458
Farm Year To Date Expenses $23,458
Pro Payroll $72,677,500
Farm Payroll $3,349,614
Coach Payroll $1,600,000
Estimated Season Expenses $78,099,825

Bank Account
Current Funds $93,576,938
Projected Revenue + $62,982,594
Projected Expenses - $78,099,825
Projected Bank Account $78,459,707
 
Salary Cap
Salary Cap $82,000,000
Total Payroll $77,524,615
Remaining Cap Space $4,475,385