• 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
Mark Scheifele
C
 
 
 
 
31 12 7 $7,627,500 $7,627,500 $7,627,500 UFA - - -
Travis Konecny
C
LW
RW
 
 
27 8 4 $6,350,000 $6,350,000 $6,350,000 $6,350,000 UFA - -
Rasmus Andersson
 
 
 
D
 
28 8 4 $5,500,000 $5,500,000 $5,500,000 $5,500,000 UFA - -
Shea Theodore
 
 
 
D
 
29 10 6 $5,500,000 $5,500,000 $5,500,000 $5,500,000 UFA - -
Roope Hintz
C
LW
RW
 
 
28 7 5 $5,350,000 $5,350,000 $5,350,000 $5,350,000 $5,350,000 UFA -
Rasmus Dahlin
 
 
 
D
 
24 5 3 $4,750,000 $4,750,000 RFA - - - -
Nick Suzuki
C
LW
RW
 
 
25 6 3 $4,600,000 $4,600,000 RFA - - - -
Vladislav Gavrikov
 
 
 
D
 
29 7 3 $3,850,000 $3,850,000 UFA - - - -
Frank Vatrano
C
LW
RW
 
 
30 9 3 $3,650,000 $3,650,000 $3,650,000 UFA - - -
Gustav Nyquist
C
LW
RW
 
 
35 13 4 $3,550,000 $3,550,000 UFA - - - -
Erik Haula
C
LW
RW
 
 
33 11 2 $3,175,000 $3,175,000 UFA - - - -
Zach Whitecloud
 
 
 
D
 
28 7 3 $2,850,000 $2,850,000 $2,850,000 UFA - - -
Casey DeSmith
 
 
 
 
G
33 8 1 $2,700,000 UFA - - - - -
Jake Allen
 
 
 
 
G
34 14 2 $2,300,000 UFA - - - - -
Gabriel Vilardi
C
LW
RW
 
 
25 6 3 $2,250,000 RFA - - - - -
Ian Cole
 
 
 
D
 
35 14 2 $1,700,000 $1,700,000 UFA - - - -
Dillon Dube
C
LW
RW
 
 
26 7 2 $1,700,000 RFA - - - - -
Carl Grundstrom
 
LW
RW
 
 
27 6 3 $1,350,000 RFA - - - - -
Mason Shaw
C
LW
RW
 
 
26 6 2 $1,350,000 RFA - - - - -
Phil DiGiuseppe
C
LW
RW
 
 
31 8 2 $975,000 UFA - - - - -
Derek Grant
C
LW
RW
 
 
34 13 2 $895,000 UFA - - - - -
Gavin Bayreuther
 
 
 
D
 
30 10 2 $770,000 UFA - - - - -
PRO TOTALS $72,742,500 $58,452,500 $36,827,500 $22,700,000 $5,350,000 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll >
Players Position(s) Age Seasons Contract Length 26 27 28 29 30 31 32
Jakob Pelletier
 
LW
RW
 
 
23 4 3 $1,900,000 RFA - - - - -
Joey Daccord
 
 
 
 
G
28 5 2 $1,800,000 $1,800,000 UFA - - - -
Joakim Kemell
 
LW
RW
 
 
20 1 3 $1,500,000 $1,500,000 $1,500,000 RFA - - -
William Eklund
C
LW
RW
 
 
22 2 3 $1,500,000 $1,500,000 RFA - - - -
Mavrik Bourque
C
 
 
 
 
22 3 3 $1,500,000 RFA - - - - -
Gabriel Fortier
C
LW
RW
 
 
24 5 3 $1,312,500 RFA - - - - -
Tristan Luneau
 
 
 
D
 
20 1 3 $1,250,000 $1,250,000 $1,250,000 RFA - - -
Aleksi Heimosalmi
 
 
 
D
 
21 2 3 $1,250,000 $1,250,000 RFA - - - -
Jacob Bernard-Docker
 
 
 
D
 
24 3 3 $1,250,000 RFA - - - - -
Tristen Robins
 
LW
RW
 
 
23 3 3 $1,250,000 RFA - - - - -
Guillaume Brisebois
 
 
 
D
 
27 8 2 $1,157,625 UFA - - - - -
Conor Timmins
 
 
 
D
 
26 6 3 $1,000,000 RFA - - - - -
William Bitten
C
LW
RW
 
 
26 6 2 $983,981 RFA - - - - -
Henry Thrun
 
 
 
D
 
23 1 2 $975,000 $975,000 RFA - - - -
Sampo Ranta
 
LW
RW
 
 
24 3 3 $975,000 RFA - - - - -
Jack Matier
 
 
 
D
 
21 2 3 $825,000 $825,000 RFA - - - -
Ryan Siedem
 
 
 
D
 
23 3 3 $800,000 RFA - - - - -
Olle Eriksson Ek
 
 
 
 
G
25 6 2 $771,750 RFA - - - - -
Ronan Seeley
 
 
 
D
 
22 2 3 $750,000 $750,000 RFA - - - -
Semyon Chystyakov
 
 
 
D
 
23 2 3 $750,000 $750,000 RFA - - - -
Aarne Intonen
 
LW
RW
 
 
23 3 3 $750,000 RFA - - - - -
Magnus Chrona
 
 
 
 
G
24 2 2 $750,000 RFA - - - - -
Marian Studenic
 
LW
RW
 
 
26 6 2 $716,625 RFA - - - - -
Mitchell Chaffee
 
LW
RW
 
 
26 6 2 $716,625 RFA - - - - -
Owen Sillinger
C
LW
RW
 
 
27 5 2 $716,625 RFA - - - - -
Brandon Scanlin
 
 
 
D
 
25 4 3 $708,750 RFA - - - - -
Matthew Seminoff
 
LW
RW
 
 
21 1 3 $700,000 $700,000 $700,000 RFA - - -
Anthony Romano
C
LW
RW
 
 
24 1 2 $700,000 $700,000 RFA - - - -
Mathieu De St.Phalle
C
LW
RW
 
 
24 4 3 $682,500 RFA - - - - -
Jakub Konecny
C
 
 
 
 
22 2 3 $650,000 $650,000 RFA - - - -
Elias Ekstrom
 
LW
RW
 
 
23 3 3 $650,000 RFA - - - - -
Jesper Myrenberg
 
 
 
 
G
24 2 2 $650,000 RFA - - - - -
Kari Piiroinen
 
 
 
 
G
23 3 3 $650,000 RFA - - - - -
Travis Treloar
C
 
 
 
 
23 3 3 $650,000 RFA - - - - -
FARM TOTALS $33,191,981 $12,650,000 $3,450,000 $0 $0 $0 $0
SALARY CAP TOTALS $6,649,198 $4,595,000 $3,675,000 $3,330,000 $3,330,000 $3,330,000 $3,330,000

Coaching Payroll

Finances - Coaching Payroll
Players Age 26 27 28 29 30 31 32 33 34 35
DJ Smith 46 $1,000,000 - - - - - - - - -
Ryan Huska 49 $600,000 - - - - - - - - -
Jeff Halpern 47 $600,000 $600,000 - - - - - - - -
COACHING TOTALS $2,200,000 $600,000 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 1 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6250 5,214  5,214  83% $88  $458,832
Level 2: 5250 5,250  5,250  100% $49  $257,250
Level 3: 2600 2,554  2,554  98% $26  $66,404
Level 4: 4200 3,437  3,437  82% $15  $51,555
Level 5: 1200 1,127  1,127  94% $194  $218,638
Total Attendance: 17,582  17,582 90% - $1,421,117

FARM Attendance - 1 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 2080 34  34  2% $2500  $85,000
Level 2: 5500 13  13  0% $5500  $71,500
Total Attendance: 7,580  7,580 100% - $170,664

Balance Sheet

Income
Home Games Left 40
Average Attendance - % 17,582 (90%)
Average Income per Game $1,421,117
Year to Date Revenue $ 1,591,781
Estimated Revenue $56,844,680
End Year Estimated Revenue $58,265,797
  Expense
Days Remaining 1
Pro Expenses Per Days $442,208
Pro Year To Date Expenses $442,208
Farm Expenses Per Days $22,990
Farm Year To Date Expenses $22,990
Pro Payroll $72,742,500
Farm Payroll $2,949,198
Coach Payroll $2,200,000
Estimated Season Expenses $78,356,896

Bank Account
Current Funds $61,980,785
Projected Revenue + $58,265,797
Projected Expenses - $78,356,896
Projected Bank Account $41,889,686
 
Salary Cap
Salary Cap $82,000,000
Total Payroll $78,112,860
Remaining Cap Space $3,887,140