• 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
Victor Hedman
 
 
 
D
 
34 14 4 $7,442,500 $7,442,500 UFA - - - -
Sam Reinhart
C
LW
RW
 
 
29 9 7 $5,650,000 $5,650,000 $5,650,000 $5,650,000 $5,650,000 $5,650,000 UFA
Evgeny Kuznetsov
C
LW
RW
 
 
32 12 7 $5,950,000 $5,950,000 $5,950,000 UFA - - -
Jordan Staal
C
LW
RW
 
 
36 17 3 $4,660,000 UFA - - - - -
Lars Eller
C
LW
RW
 
 
35 16 3 $4,300,000 $4,300,000 UFA - - - -
Jonas Brodin
 
 
 
D
 
31 11 4 $3,750,000 UFA - - - - -
Pierre-Luc Dubois
C
LW
RW
 
 
26 7 4 $3,600,000 RFA - - - - -
Radko Gudas
 
 
 
D
 
34 12 6 $3,150,000 $3,150,000 UFA - - - -
Ryan Hartman
C
LW
RW
 
 
30 10 4 $3,000,000 $3,000,000 UFA - - - -
Carter Hart
 
 
 
 
G
26 7 1 $2,450,000 RFA - - - - -
Conor Garland
 
LW
RW
 
 
28 8 6 $4,050,000 $4,050,000 $4,050,000 $4,050,000 $4,050,000 $4,050,000 UFA
Mikhail Sergachev
 
 
 
D
 
26 6 4 $2,750,000 RFA - - - - -
Ethan Bear
 
 
 
D
 
27 7 4 $2,500,000 RFA - - - - -
Luke Kunin
C
LW
RW
 
 
27 7 4 $2,500,000 RFA - - - - -
John Marino
 
 
 
D
 
27 4 2 $2,200,000 RFA - - - - -
Matias Maccelli
 
LW
RW
 
 
24 4 3 $3,300,000 $3,300,000 $3,300,000 RFA - - -
Adam Boqvist
 
 
 
D
 
24 5 3 $1,950,000 $1,950,000 RFA - - - -
Samuel Montembeault
 
 
 
 
G
28 8 2 $3,200,000 $3,200,000 $3,200,000 $3,200,000 UFA - -
Cole Sillinger
C
 
 
 
 
21 2 3 $1,500,000 $1,500,000 RFA - - - -
David Savard
 
 
 
D
 
34 14 2 $1,500,000 $1,500,000 UFA - - - -
Jack McBain
C
LW
RW
 
 
24 3 3 $1,250,000 RFA - - - - -
Brett Leason
 
LW
RW
 
 
25 4 3 $1,100,000 $1,100,000 RFA - - - -
PRO TOTALS $71,752,500 $46,092,500 $22,150,000 $12,900,000 $9,700,000 $9,700,000 $0

Farm Team Payroll

Finances - Farm Team Payroll >
Players Position(s) Age Seasons Contract Length 26 27 28 29 30 31 32
Jordan Martinook
C
LW
RW
 
 
32 11 6 $2,850,000 $2,850,000 UFA - - - -
Tyson Foerster
C
LW
RW
 
 
22 3 3 $1,500,000 RFA - - - - -
Paul Ludwinski
C
 
 
 
 
20 1 3 $1,250,000 $1,250,000 $1,250,000 RFA - - -
Aleksandr Kisakov
C
LW
RW
 
 
22 2 3 $1,250,000 $1,250,000 RFA - - - -
Antti Tuomisto
 
 
 
D
 
23 1 2 $1,250,000 $1,250,000 RFA - - - -
Vasiliy Ponomarev
C
 
 
 
 
22 2 3 $1,250,000 $1,250,000 RFA - - - -
Jack Finley
C
 
 
 
 
22 3 3 $975,000 RFA - - - - -
Michael Carcone
 
LW
RW
 
 
28 7 2 $1,502,456 $1,502,456 UFA - - - -
Alex Cotton
 
 
 
D
 
23 2 3 $825,000 $825,000 RFA - - - -
Jake Chiasson
C
LW
RW
 
 
21 2 3 $825,000 $825,000 RFA - - - -
Jesper Vikman
 
 
 
 
G
22 2 3 $825,000 $825,000 RFA - - - -
Keith Petruzzelli
 
 
 
 
G
25 3 2 $1,023,750 $1,023,750 RFA - - - -
Jakov Novak
C
LW
RW
 
 
26 3 2 $787,500 $787,500 RFA - - - -
Jake Kielly
 
 
 
 
G
28 7 1 $752,456 UFA - - - - -
Nikolai Chebykin
 
LW
RW
 
 
27 6 2 $752,456 RFA - - - - -
Emil Johansson
 
 
 
D
 
28 5 3 $750,000 $750,000 $750,000 UFA - - -
Vsevolod Komarov
 
 
 
D
 
20 1 3 $750,000 $750,000 $750,000 RFA - - -
Alex Jefferies
 
LW
RW
 
 
23 1 2 $750,000 $750,000 RFA - - - -
Malte Setkov
 
 
 
D
 
25 4 3 $735,000 $735,000 RFA - - - -
Mike Hardman
 
LW
RW
 
 
25 4 3 $735,000 $735,000 RFA - - - -
Linus Nassen
 
 
 
D
 
26 5 3 $909,563 $909,563 RFA - - - -
Brady Lyle
 
 
 
D
 
25 4 3 $682,500 $682,500 RFA - - - -
Brett Stapley
C
LW
RW
 
 
25 3 2 $682,500 $682,500 RFA - - - -
Samuel Bolduc
 
 
 
D
 
24 4 3 $682,500 $682,500 RFA - - - -
Josiah Slavin
 
LW
RW
 
 
26 3 2 $682,500 RFA - - - - -
Alex Galchenyuk
C
LW
RW
 
 
30 11 3 $650,000 $650,000 $650,000 UFA - - -
Spencer Martin
 
 
 
 
G
29 9 1 $650,000 $650,000 $650,000 UFA - - -
Ben McCartney
 
LW
RW
 
 
23 3 3 $650,000 RFA - - - - -
Christian Wolanin
 
 
 
D
 
29 6 2 $650,000 UFA - - - - -
Kevin Connauton
 
 
 
D
 
34 12 2 $650,000 UFA - - - - -
FARM TOTALS $28,228,181 $21,615,769 $4,050,000 $0 $0 $0 $0
SALARY CAP TOTALS $6,740,029 $6,078,787 $4,322,210 $3,917,210 $3,917,210 $3,917,210 $3,917,210

Coaching Payroll

Finances - Coaching Payroll
Players Age 26 27 28 29 30 31 32 33 34 35
Bruce Boudreau 99 $1,000,000 - - - - - - - - -
Rick Tocchet 63 $600,000 - - - - - - - - -
COACHING TOTALS $1,600,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 36 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6250 179,187  4,977  80% $95  $17,022,765
Level 2: 5250 140,170  3,894  74% $57  $7,989,690
Level 3: 2600 68,179  1,894  73% $31  $2,113,549
Level 4: 4200 112,258  3,118  74% $17  $1,908,386
Level 5: 1200 37,034  1,029  86% $195  $7,221,630
Total Attendance: 536,828  14,912 76% - $48,945,627

FARM Attendance - 36 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 78516 35  0% $2500  $87,500
Level 2: 171262 15  0% $5500  $82,500
Total Attendance: 249,778  6,938 3% - $6,380,388

Balance Sheet

Income
Home Games Left 5
Average Attendance - % 14,912 (76%)
Average Income per Game $1,359,601
Year to Date Revenue $ 55,326,015
Estimated Revenue $6,798,004
End Year Estimated Revenue $55,743,631
  Expense
Days Remaining 1
Pro Expenses Per Days $421,259
Pro Year To Date Expenses $421,259
Farm Expenses Per Days $18,134
Farm Year To Date Expenses $18,134
Pro Payroll $73,577,500
Farm Payroll $2,387,573
Coach Payroll $1,600,000
Estimated Season Expenses $78,004,466

Bank Account
Current Funds $12,552,273
Projected Revenue + $55,743,631
Projected Expenses - $78,004,466
Projected Bank Account $-9,708,562
 
Salary Cap
Salary Cap $82,000,000
Total Payroll $77,650,319
Remaining Cap Space $4,349,681