• 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
Thatcher Demko
 
 
 
 
G
29 8 3 $6,583,000 $6,583,000 $6,583,000 $6,583,000 UFA - -
Dougie Hamilton
 
 
 
D
 
31 12 3 $6,500,000 $6,500,000 UFA - - - -
Brandon Montour
 
 
 
D
 
30 9 3 $6,000,000 $6,000,000 $6,000,000 UFA - - -
Vladimir Tarasenko
 
LW
RW
 
 
33 12 4 $4,750,000 $4,750,000 $4,750,000 UFA - - -
Nino Niederreiter
 
LW
RW
 
 
32 13 3 $4,500,000 $4,500,000 UFA - - - -
Aleksander Barkov
C
 
 
 
 
29 10 7 $4,160,000 $4,160,000 $4,160,000 $4,160,000 UFA - -
Marcus Foligno
C
LW
RW
 
 
33 13 3 $4,000,000 UFA - - - - -
Ivan Barbashev
C
LW
RW
 
 
29 9 3 $3,750,000 $3,750,000 $3,750,000 UFA - - -
Jonathan Huberdeau
C
LW
RW
 
 
31 12 4 $3,750,000 $3,750,000 $3,750,000 UFA - - -
Sam Bennett
C
LW
RW
 
 
28 9 3 $3,750,000 $3,750,000 $3,750,000 UFA - - -
Bryan Rust
 
LW
RW
 
 
32 10 3 $2,500,000 $2,500,000 $2,500,000 UFA - - -
Calle Jarnkrok
C
LW
RW
 
 
33 12 3 $2,250,000 $2,250,000 $2,250,000 UFA - - -
Samuel Blais
 
LW
RW
 
 
28 8 4 $2,150,000 $2,150,000 $2,150,000 $2,150,000 UFA - -
Nic Dowd
C
LW
RW
 
 
34 14 3 $2,150,000 $2,150,000 $2,150,000 UFA - - -
Alexander Barabanov
 
LW
RW
 
 
30 4 4 $2,150,000 $2,150,000 UFA - - - -
Chris Driedger
 
 
 
 
G
30 10 1 $1,750,000 $1,750,000 UFA - - - -
Anton Lundell
C
 
 
 
 
23 3 3 $1,500,000 RFA - - - - -
Jamie Drysdale
 
 
 
D
 
22 3 3 $1,500,000 RFA - - - - -
Michael Hutchinson
 
 
 
 
G
34 14 1 $1,500,000 UFA - - - - -
Brendan Smith
 
 
 
D
 
35 13 3 $1,250,000 $1,250,000 UFA - - - -
Troy Stecher
 
 
 
D
 
30 10 2 $1,200,000 UFA - - - - -
Justin Danforth
C
LW
RW
 
 
31 3 3 $1,000,000 $1,000,000 $1,000,000 UFA - - -
Marc Staal
 
 
 
D
 
37 16 2 $950,000 $950,000 UFA - - - -
Jordie Benn
 
 
 
D
 
37 14 2 $950,000 UFA - - - - -
PRO TOTALS $70,543,000 $59,893,000 $42,793,000 $12,893,000 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll >
Players Position(s) Age Seasons Contract Length 26 27 28 29 30 31 32
Nick Ritchie
 
LW
RW
 
 
29 9 4 $3,250,000 $3,250,000 $3,250,000 UFA - - -
Oskar Lindblom
 
LW
RW
 
 
28 7 2 $1,850,000 $1,850,000 UFA - - - -
Bode Wilde
 
 
 
D
 
24 5 3 $1,575,000 RFA - - - - -
Mackie Samoskevich
C
LW
RW
 
 
22 1 3 $1,500,000 $1,500,000 $1,500,000 RFA - - -
Simon Edvinsson
 
 
 
D
 
21 2 3 $1,500,000 $1,500,000 RFA - - - -
Marco Rossi
C
 
 
 
 
23 3 3 $1,500,000 RFA - - - - -
Kaedan Korczak
 
 
 
D
 
23 4 3 $1,312,500 $1,312,500 RFA - - - -
Alex Vlasic
 
 
 
D
 
23 2 3 $1,250,000 $1,250,000 RFA - - - -
Sasha Pastujov
 
LW
RW
 
 
21 2 3 $1,250,000 $1,250,000 RFA - - - -
Helge Grans
 
 
 
D
 
22 3 3 $1,250,000 RFA - - - - -
Niklas Kokko
 
 
 
 
G
20 1 3 $975,000 $975,000 $975,000 RFA - - -
Justin Sourdif
C
LW
RW
 
 
22 2 3 $975,000 $975,000 RFA - - - -
Anttoni Honka
 
 
 
D
 
24 2 2 $975,000 RFA - - - - -
Nathan Smith
C
 
 
 
 
26 8 2 $975,000 UFA - - - - -
Ty Emberson
 
 
 
D
 
24 3 3 $975,000 RFA - - - - -
Joona Luoto
 
LW
RW
 
 
27 5 3 $866,250 RFA - - - - -
Carson Latimer
 
LW
RW
 
 
21 1 3 $825,000 $825,000 $825,000 RFA - - -
Kyle Masters
 
 
 
D
 
21 1 3 $825,000 $825,000 $825,000 RFA - - -
Tomas Suchanek
 
 
 
 
G
21 1 3 $650,000 $650,000 $650,000 RFA - - -
Adam Mascherin
 
LW
RW
 
 
26 6 3 $750,000 RFA - - - - -
Tom Hedberg
 
 
 
D
 
25 3 3 $750,000 RFA - - - - -
Alexander Pashin
 
LW
RW
 
 
22 2 3 $700,000 $700,000 RFA - - - -
Otto Kivenmaki
C
LW
RW
 
 
24 2 2 $700,000 RFA - - - - -
Adam Gaudette
C
 
 
 
 
28 7 4 $650,000 $650,000 $650,000 UFA - - -
Adam Huska
 
 
 
 
G
27 5 2 $650,000 $650,000 $650,000 UFA - - -
Adam Tambellini
C
LW
RW
 
 
30 7 3 $650,000 $650,000 $650,000 UFA - - -
Aidan Dudas
C
 
 
 
 
24 4 3 $650,000 $650,000 $650,000 RFA - - -
Cole Moberg
 
 
 
D
 
24 3 3 $650,000 RFA - - - - -
Lino Martschini
 
LW
RW
 
 
31 11 3 $650,000 UFA - - - - -
Mikko Koskinen
 
 
 
 
G
36 6 2 $650,000 UFA - - - - -
Nicholas Jones
 
LW
RW
 
 
28 7 3 $650,000 UFA - - - - -
FARM TOTALS $32,378,750 $19,462,500 $10,625,000 $0 $0 $0 $0
SALARY CAP TOTALS $9,245,375 $7,953,750 $7,070,000 $6,007,500 $6,007,500 $6,007,500 $6,007,500

Coaching Payroll

Finances - Coaching Payroll
Players Age 26 27 28 29 30 31 32 33 34 35
Luke Richardson 54 $1,000,000 $1,000,000 $1,000,000 $1,000,000 - - - - - -
Karl Taylor 52 $600,000 $600,000 $600,000 - - - - - - -
COACHING TOTALS $1,600,000 $1,600,000 $1,600,000 $1,000,000 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 36 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6250 185,683  5,158  83% $89  $16,525,787
Level 2: 5250 187,636  5,212  99% $48  $9,006,528
Level 3: 2600 92,410  2,567  99% $25  $2,310,250
Level 4: 4200 127,319  3,537  84% $15  $1,909,785
Level 5: 1200 42,668  1,185  99% $190  $8,106,920
Total Attendance: 635,716  17,659 91% - $51,110,016

FARM Attendance - 36 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 90000 19  0% $2500  $47,500
Level 2: 198000 12  0% $5500  $66,000
Total Attendance: 288,000  8,000 3% - $4,903,200

Balance Sheet

Income
Home Games Left 5
Average Attendance - % 17,659 (91%)
Average Income per Game $1,419,723
Year to Date Revenue $ 56,013,216
Estimated Revenue $7,098,613
End Year Estimated Revenue $58,208,629
  Expense
Days Remaining 1
Pro Expenses Per Days $449,805
Pro Year To Date Expenses $449,805
Farm Expenses Per Days $22,106
Farm Year To Date Expenses $22,106
Pro Payroll $72,768,000
Farm Payroll $2,570,375
Coach Payroll $1,600,000
Estimated Season Expenses $77,410,286

Bank Account
Current Funds $60,288,075
Projected Revenue + $58,208,629
Projected Expenses - $77,410,286
Projected Bank Account $41,086,418
 
Salary Cap
Salary Cap $82,000,000
Total Payroll $77,383,375
Remaining Cap Space $4,616,625