• 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 Stone
 
LW
RW
 
 
32 12 6 $6,810,000 $6,810,000 UFA - - - -
Jaccob Slavin
 
 
 
D
 
30 10 6 $4,750,000 $4,750,000 $4,750,000 $4,750,000 UFA - -
Juuse Saros
 
 
 
 
G
29 9 2 $4,450,000 $4,450,000 $4,450,000 $4,450,000 $4,450,000 UFA -
Sean Monahan
C
 
 
 
 
30 10 4 $4,350,000 $4,350,000 UFA - - - -
Elias Pettersson
C
LW
RW
 
 
26 6 4 $4,300,000 $4,300,000 RFA - - - -
Josh Morrissey
 
 
 
D
 
29 10 4 $4,250,000 $4,250,000 UFA - - - -
Ryan Pulock
 
 
 
D
 
30 10 4 $4,250,000 $4,250,000 UFA - - - -
Rickard Rakell
C
LW
RW
 
 
31 11 7 $4,750,000 $4,750,000 $4,750,000 UFA - - -
Johnny Gaudreau
 
LW
RW
 
 
31 9 4 $5,350,000 UFA - - - - -
Yakov Trenin
C
LW
RW
 
 
27 8 3 $2,850,000 $2,850,000 $2,850,000 UFA - - -
Isac Lundestrom
C
 
 
 
 
25 5 4 $2,250,000 $2,250,000 $2,250,000 RFA - - -
Marcus Bjork
 
 
 
D
 
27 7 2 $1,950,000 RFA - - - - -
Mason McTavish
C
 
 
 
 
21 2 3 $1,500,000 $1,500,000 RFA - - - -
Michael Stone
 
 
 
D
 
34 14 2 $1,500,000 UFA - - - - -
Vasily Podkolzin
 
LW
RW
 
 
23 3 3 $1,500,000 RFA - - - - -
Alexander Alexeyev
 
 
 
D
 
25 5 3 $1,312,500 RFA - - - - -
Calen Addison
 
 
 
D
 
24 5 3 $1,312,500 RFA - - - - -
Andrew Cogliano
C
LW
RW
 
 
37 17 2 $1,300,000 $1,300,000 UFA - - - -
Stefan Noesen
 
LW
RW
 
 
31 10 3 $1,000,000 $1,000,000 $1,000,000 UFA - - -
Dustin Tokarski
 
 
 
 
G
35 12 1 $650,000 $650,000 UFA - - - -
Travis Boyd
C
 
 
 
 
31 9 4 $650,000 $650,000 UFA - - - -
Brett Ritchie
 
LW
RW
 
 
31 11 2 $650,000 UFA - - - - -
Parker Wotherspoon
 
 
 
D
 
27 7 1 $650,000 RFA - - - - -
PRO TOTALS $62,335,000 $48,110,000 $20,050,000 $9,200,000 $4,450,000 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll >
Players Position(s) Age Seasons Contract Length 26 27 28 29 30 31 32
Lucas Johansen
 
 
 
D
 
27 7 2 $1,575,000 RFA - - - - -
Logan Brown
C
 
 
 
 
26 7 4 $1,500,000 RFA - - - - -
Brendan Brisson
C
 
 
 
 
23 2 3 $1,250,000 $1,250,000 RFA - - - -
Danila Klimovich
C
 
 
 
 
21 2 3 $1,250,000 $1,250,000 RFA - - - -
Ryker Evans
 
 
 
D
 
23 2 3 $1,250,000 $1,250,000 RFA - - - -
Zack Ostapchuk
 
LW
RW
 
 
21 2 3 $1,250,000 $1,250,000 RFA - - - -
Evgeny Svechnikov
 
LW
RW
 
 
28 8 2 $1,250,000 UFA - - - - -
Gage Goncalves
C
 
 
 
 
23 3 3 $1,250,000 RFA - - - - -
Vladislav Firstov
 
LW
RW
 
 
23 3 3 $1,250,000 RFA - - - - -
Yan Kuznetsov
 
 
 
D
 
22 3 3 $1,250,000 RFA - - - - -
Jonathan Dahlen
C
LW
RW
 
 
27 7 2 $1,157,625 RFA - - - - -
Jonathan Aspirot
 
 
 
D
 
25 4 2 $1,155,000 RFA - - - - -
Saku Maenalanen
 
LW
RW
 
 
30 8 2 $1,000,000 UFA - - - - -
Samuel Helenius
C
 
 
 
 
22 1 3 $975,000 $975,000 $975,000 RFA - - -
Leevi Merilainen
 
 
 
 
G
22 3 3 $975,000 RFA - - - - -
Mikko Kokkonen
 
 
 
D
 
23 3 3 $975,000 RFA - - - - -
Gerald Mayhew
C
LW
RW
 
 
32 5 2 $950,000 UFA - - - - -
Mikhail Maltsev
C
LW
RW
 
 
26 5 3 $909,563 $909,563 RFA - - - -
Lucas Elvenes
C
LW
RW
 
 
25 6 2 $854,438 RFA - - - - -
Dmitry Kuzmin
 
 
 
D
 
21 1 3 $825,000 $825,000 $825,000 RFA - - -
Spencer Stastney
 
 
 
D
 
24 3 3 $825,000 RFA - - - - -
Colton Point
 
 
 
 
G
26 6 2 $771,750 $771,750 RFA - - - -
Jakub Galvas
 
 
 
D
 
25 4 3 $735,000 RFA - - - - -
Matthew Murray
 
 
 
 
G
26 6 2 $716,625 $716,625 RFA - - - -
Justin Hryckowian
C
 
 
 
 
23 2 3 $650,000 $650,000 RFA - - - -
Austin Wagner
C
LW
RW
 
 
27 7 4 $650,000 RFA - - - - -
Carter Hutton
 
 
 
 
G
39 15 1 $650,000 UFA - - - - -
FARM TOTALS $27,850,001 $9,847,938 $1,800,000 $0 $0 $0 $0
SALARY CAP TOTALS $4,202,500 $2,402,294 $1,597,500 $1,417,500 $1,417,500 $1,417,500 $1,417,500

Coaching Payroll

Finances - Coaching Payroll
Players Age 26 27 28 29 30 31 32 33 34 35
Andre Tourigny 99 $1,000,000 $1,000,000 - - - - - - - -
Alain Nasreddine 48 $600,000 $600,000 - - - - - - - -
COACHING TOTALS $1,600,000 $1,600,000 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 20 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6250 105,269  5,263  84% $90  $9,474,210
Level 2: 5250 87,915  4,396  84% $51  $4,483,665
Level 3: 2600 44,388  2,219  85% $27  $1,198,476
Level 4: 4200 83,497  4,175  99% $14  $1,168,958
Level 5: 1200 20,913  1,046  87% $192  $4,015,296
Total Attendance: 341,982  17,099 88% - $27,459,818

FARM Attendance - 20 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 50000 24  0% $2500  $60,000
Level 2: 110000 11  0% $5500  $60,500
Total Attendance: 160,000  8,000 5% - $2,892,000

Balance Sheet

Income
Home Games Left 21
Average Attendance - % 17,099 (88%)
Average Income per Game $1,372,991
Year to Date Revenue $ 30,351,818
Estimated Revenue $28,832,809
End Year Estimated Revenue $56,292,627
  Expense
Days Remaining 1
Pro Expenses Per Days $361,413
Pro Year To Date Expenses $361,413
Farm Expenses Per Days $17,532
Farm Year To Date Expenses $17,532
Pro Payroll $61,910,000
Farm Payroll $2,627,500
Coach Payroll $1,600,000
Estimated Season Expenses $66,516,445

Bank Account
Current Funds $25,764,136
Projected Revenue + $56,292,627
Projected Expenses - $66,516,445
Projected Bank Account $15,540,318
 
Salary Cap
Salary Cap $82,000,000
Total Payroll $65,785,324
Remaining Cap Space $16,214,676