• 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
Cody Ceci
 
 
 
D
 
29 8 2 $5,750,000 UFA - - - - -
Sami Vatanen
 
 
 
D
 
31 11 3 $5,250,000 UFA - - - - -
Andrew Shaw
C
LW
RW
 
 
31 9 4 $4,500,000 $4,500,000 UFA - - - -
Aleksander Barkov
C
 
 
 
 
27 7 7 $4,160,000 $4,160,000 $4,160,000 $4,160,000 $4,160,000 $4,160,000 UFA
Oskar Lindblom
 
LW
RW
 
 
26 4 2 $3,300,000 RFA - - - - -
Greg Pateryn
 
 
 
D
 
32 11 4 $2,950,000 $2,950,000 UFA - - - -
Evan Rodrigues
 
LW
RW
 
 
29 7 4 $3,250,000 $3,250,000 UFA - - - -
Nick Ritchie
 
LW
RW
 
 
27 6 2 $2,500,000 RFA - - - - -
Alexander Barabanov
 
LW
RW
 
 
28 1 4 $2,150,000 $2,150,000 $2,150,000 $2,150,000 UFA - -
Alex Galchenyuk
C
LW
RW
 
 
28 8 2 $2,000,000 $2,000,000 UFA - - - -
Juuso Riikola
 
 
 
D
 
29 3 2 $1,750,000 UFA - - - - -
Adam Gaudette
C
 
 
 
 
26 4 4 $1,400,000 $1,400,000 RFA - - - -
Jamie Drysdale
 
 
 
D
 
20 0 3 $1,500,000 $1,500,000 $1,500,000 RFA - - -
Thatcher Demko
 
 
 
 
G
27 5 3 $1,500,000 RFA - - - - -
Samuel Blais
 
LW
RW
 
 
26 5 4 $1,100,000 $1,100,000 RFA - - - -
Brad Hunt
 
 
 
D
 
34 8 2 $950,000 $950,000 UFA - - - -
Justin Dowling
C
 
 
 
 
32 0 2 $950,000 $950,000 UFA - - - -
Andrew Cogliano
C
LW
RW
 
 
35 14 3 $900,000 $900,000 UFA - - - -
Colton Sceviour
 
LW
RW
 
 
33 12 2 $875,000 $875,000 UFA - - - -
Nicolas Deslauriers
 
LW
RW
 
 
31 10 2 $850,000 $850,000 UFA - - - -
Carter Hutton
 
 
 
 
G
37 12 1 $800,000 UFA - - - - -
Victor Rask
C
 
 
 
 
29 9 3 $750,000 $750,000 UFA - - - -
Braydon Coburn
 
 
 
D
 
37 16 2 $750,000 UFA - - - - -
PRO TOTALS $49,885,000 $28,285,000 $7,810,000 $6,310,000 $4,160,000 $4,160,000 $0

Farm Team Payroll

Finances - Farm Team Payroll >
Players Position(s) Age Seasons Contract Length 24 25 26 27 28 29 30
Mikko Lehtonen
 
 
 
D
 
28 4 2 $1,950,000 $1,950,000 UFA - - - -
Anton Lundell
C
 
 
 
 
21 0 3 $1,500,000 $1,500,000 $1,500,000 RFA - - -
Marco Rossi
C
 
 
 
 
21 0 3 $1,500,000 $1,500,000 $1,500,000 RFA - - -
Bode Wilde
 
 
 
D
 
22 2 3 $1,500,000 RFA - - - - -
Mitch Reinke
 
 
 
D
 
26 3 1 $1,378,125 RFA - - - - -
Helge Grans
 
 
 
D
 
20 0 3 $1,250,000 $1,250,000 $1,250,000 RFA - - -
Kaedan Korczak
 
 
 
D
 
21 1 3 $1,250,000 $1,250,000 RFA - - - -
Antti Suomela
C
 
 
 
 
28 4 2 $1,250,000 UFA - - - - -
Julius Nattinen
C
LW
RW
 
 
25 5 2 $1,102,500 RFA - - - - -
Anthony Louis
C
 
 
 
 
27 6 2 $1,074,938 RFA - - - - -
Ty Emberson
 
 
 
D
 
22 0 3 $975,000 $975,000 $975,000 RFA - - -
Damir Zhafyarov
 
LW
RW
 
 
28 1 1 $945,000 UFA - - - - -
Nikita Tryamkin
 
 
 
D
 
28 5 2 $937,125 UFA - - - - -
Michael Grabner
 
LW
RW
 
 
35 13 3 $900,000 $900,000 UFA - - - -
Pheonix Copley
 
 
 
 
G
30 8 2 $850,000 $850,000 UFA - - - -
Joona Luoto
 
LW
RW
 
 
25 2 3 $825,000 RFA - - - - -
Max Zimmer
 
LW
RW
 
 
25 1 2 $825,000 RFA - - - - -
Adam Mascherin
 
LW
RW
 
 
24 3 3 $750,000 $750,000 $750,000 RFA - - -
Zane McIntyre
 
 
 
 
G
30 7 2 $750,000 UFA - - - - -
Otto Somppi
C
 
 
 
 
24 3 2 $735,000 $735,000 RFA - - - -
Antoine Bibeau
 
 
 
 
G
28 7 1 $723,516 UFA - - - - -
Jeremy Gregoire
C
 
 
 
 
27 6 1 $723,516 RFA - - - - -
Luca Fazzini
 
LW
RW
 
 
27 4 1 $716,625 RFA - - - - -
Anatoli Golyshev
 
LW
RW
 
 
27 5 2 $682,500 RFA - - - - -
Ivan Nalimov
 
 
 
 
G
28 5 2 $682,500 UFA - - - - -
Cole Moberg
 
 
 
D
 
22 0 3 $650,000 $650,000 $650,000 RFA - - -
Lino Martschini
 
LW
RW
 
 
29 8 3 $650,000 $650,000 $650,000 UFA - - -
Nicholas Jones
 
LW
RW
 
 
26 4 3 $650,000 $650,000 $650,000 UFA - - -
Blake Siebenaler
 
 
 
D
 
26 6 2 $650,000 $650,000 UFA - - - -
C.J. Suess
 
LW
RW
 
 
28 3 2 $650,000 $650,000 UFA - - - -
Charlie Lindgren
 
 
 
 
G
29 7 1 $650,000 $650,000 UFA - - - -
Derrick Pouliot
 
 
 
D
 
28 8 2 $650,000 $650,000 UFA - - - -
Eetu Pakkila
 
LW
RW
 
 
23 1 3 $650,000 $650,000 RFA - - - -
Ian McCoshen
 
 
 
D
 
27 4 2 $650,000 $650,000 UFA - - - -
Kurtis Gabriel
 
LW
RW
 
 
29 7 2 $650,000 $650,000 UFA - - - -
Spencer Martin
 
 
 
 
G
27 6 1 $650,000 $650,000 UFA - - - -
Mike Condon
 
 
 
 
G
32 9 1 $650,000 UFA - - - - -
FARM TOTALS $33,576,345 $18,810,000 $7,925,000 $0 $0 $0 $0
SALARY CAP TOTALS $5,112,635 $3,636,000 $2,547,500 $1,755,000 $1,755,000 $1,755,000 $1,755,000

Coaching Payroll

Finances - Coaching Payroll
Players Age 24 25 26 27 28 29 30 31 32 33
John Tortorella 60 $1,000,000 $1,000,000 - - - - - - - -
Karl Taylor 50 $600,000 $600,000 - - - - - - - -
COACHING TOTALS $1,600,000 $1,600,000 $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% $89  $0
Level 2: 5250 0% $48  $0
Level 3: 2600 0% $25  $0
Level 4: 4200 0% $15  $0
Level 5: 1200 0% $190  $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 $
Warning: Division by zero in /www/htdocs/w00fd0d5/finance.php on line 806
nan
End Year Estimated Revenue $
Warning: Division by zero in /www/htdocs/w00fd0d5/finance.php on line 812
nan
  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 $54,635,000
Farm Payroll $3,162,635
Coach Payroll $1,600,000
Estimated Season Expenses $59,397,635

Bank Account
Current Funds $42,456,434
Projected Revenue + $nan
Projected Expenses - $59,397,635
Projected Bank Account $nan
 
Salary Cap
Salary Cap $81,000,000
Total Payroll $59,267,634
Remaining Cap Space $21,732,366