• NFHL - National Fantasy Hockey League

Finances


Pro Team Payroll

Finances - Pro Team Payroll
* = No Trade Clause
Players Position(s) Age Seasons Contract Length 29 30 31 32 33 34 35
Spencer Knight
 
 
 
 
G
25 5 7 $5,300,000 $5,300,000 $5,300,000 $5,300,000 $5,300,000 $5,300,000 $5,300,000
Evgeni Malkin
C
 
 
 
 
40 19 4 $3,920,000 * UFA - - - - -
Ty Smith
 
 
 
D
 
26 7 2 $2,587,500 $2,587,500 UFA - - - -
Samuel Blais
 
LW
RW
 
 
30 10 4 $2,150,000 UFA - - - - -
Samuel Girard
 
 
 
D
 
28 9 4 $3,500,000 UFA - - - - -
Drew Helleson
 
 
 
D
 
25 5 2 $1,700,000 $1,700,000 RFA - - - -
Sean Walker
 
 
 
D
 
32 8 3 $650,000 $650,000 UFA - - - -
Mark Jankowski
C
LW
 
 
 
32 10 3 $650,000 UFA - - - - -
Philippe Myers
 
 
 
D
 
29 9 4 $650,000 UFA - - - - -
Ryan Suter
 
 
 
D
 
41 20 2 $650,000 UFA - - - - -
Vladislav Namestnikov
C
LW
 
 
 
34 14 3 $650,000 UFA - - - - -
Zemgus Girgensons
C
LW
RW
 
 
32 13 3 $650,000 UFA - - - - -
PRO TOTALS $23,057,500 $10,237,500 $5,300,000 $5,300,000 $5,300,000 $5,300,000 $5,300,000

Farm Team Payroll

Finances - Farm Team Payroll >
Players Position(s) Age Seasons Contract Length 29 30 31 32 33 34 35
Porter Martone
 
LW
RW
 
 
20 0 3 $1,850,000 $1,850,000 $1,850,000 RFA - - -
Sam Dickinson
 
 
 
D
 
20 1 3 $1,500,000 $1,500,000 RFA - - - -
Tom Willander
 
 
 
D
 
21 1 3 $1,500,000 $1,500,000 RFA - - - -
Georgi Romanov
 
 
 
 
G
27 3 2 $1,466,625 $1,466,625 UFA - - - -
Logan Mailloux
 
 
 
D
 
23 4 2 $1,312,500 RFA - - - - -
Danil Gushchin
 
LW
RW
 
 
24 5 2 $909,563 $909,563 RFA - - - -
Albert Wikman
 
 
 
D
 
21 0 3 $900,000 $900,000 $900,000 RFA - - -
Riley Patterson
C
LW
RW
 
 
20 0 3 $900,000 $900,000 $900,000 RFA - - -
Alexander Perevalov
C
 
 
 
 
25 0 2 $900,000 $900,000 RFA - - - -
Kirill Dolzhenkov
C
 
 
 
 
25 0 2 $850,000 $850,000 RFA - - - -
Samu Bau
C
 
 
 
 
22 0 2 $850,000 $850,000 RFA - - - -
Alexandre Doucet
C
LW
RW
 
 
24 4 2 $810,338 $810,338 RFA - - - -
Ludvig Lafton
 
 
 
D
 
20 0 3 $800,000 $800,000 $800,000 RFA - - -
Elliot Desnoyers
 
LW
RW
 
 
24 5 2 $800,000 $800,000 RFA - - - -
Hudson Schandor
C
LW
 
 
 
26 2 2 $800,000 $800,000 UFA - - - -
Israel Mianscum
C
LW
RW
 
 
23 3 2 $800,000 $800,000 RFA - - - -
Jimi Suomi
 
 
 
D
 
23 3 2 $800,000 $800,000 RFA - - - -
Lucas Olvestad
 
 
 
D
 
24 2 2 $800,000 $800,000 RFA - - - -
Matthew Sop
C
LW
 
 
 
23 3 2 $800,000 $800,000 RFA - - - -
Luca Munzenberger
 
 
 
D
 
24 1 2 $750,000 RFA - - - - -
Ethan Frisch
 
 
 
D
 
26 0 3 $650,000 $650,000 $650,000 UFA - - -
Ben Robertson
 
 
 
D
 
22 1 3 $650,000 $650,000 RFA - - - -
Billy Sweezey
 
 
 
D
 
30 1 3 $650,000 $650,000 UFA - - - -
Dalton Bancroft
 
LW
RW
 
 
25 1 3 $650,000 $650,000 RFA - - - -
Erik Bargholtz
C
 
 
 
 
25 1 3 $650,000 $650,000 RFA - - - -
Grant Hutton
 
 
 
D
 
31 8 3 $650,000 $650,000 UFA - - - -
Lawton Zacher
 
 
 
 
G
23 1 3 $650,000 $650,000 RFA - - - -
Riley Thompson
C
 
 
 
 
24 1 3 $650,000 $650,000 RFA - - - -
Santeri Huovila
 
LW
 
 
 
22 1 3 $650,000 $650,000 RFA - - - -
Tristan Sarsland
 
 
 
D
 
22 1 3 $650,000 $650,000 RFA - - - -
Jeremy Wilmer
 
LW
RW
 
 
23 2 3 $650,000 RFA - - - - -
Viktor Hurtig
 
 
 
D
 
24 1 2 $650,000 RFA - - - - -
FARM TOTALS $27,899,026 $24,536,526 $5,100,000 $0 $0 $0 $0
SALARY CAP TOTALS $2,789,903 $2,453,653 $510,000 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 29 30 31 32 33 34 35 36 37 38
David Quinn 60 $1,000,000 - - - - - - - - -
Jim Hiller 56 $600,000 - - - - - - - - -
COACHING TOTALS $1,600,000 $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: 6250 0% $84  $0
Level 2: 5250 0% $47  $0
Level 3: 2600 0% $24  $0
Level 4: 4200 0% $14  $0
Level 5: 1200 0% $185  $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 $23,057,500
Farm Payroll $2,789,903
Coach Payroll $1,600,000
Estimated Season Expenses $27,447,403

Bank Account
Current Funds $33,565,815
Projected Revenue + $0
Projected Expenses - $27,447,403
Projected Bank Account $6,118,412
 
Salary Cap
Salary Cap $100,000,000
Total Cap Payroll $27,447,403
Remaining Cap Space $72,552,597