• 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
Kyle Connor
C
LW
RW
 
 
28 9 4 $7,627,500 $7,627,500 $7,627,500 UFA - - -
Ryan OReilly
C
LW
RW
 
 
33 14 5 $6,840,000 $6,840,000 $6,840,000 UFA - - -
William Nylander
C
LW
RW
 
 
28 9 7 $5,650,000 $5,650,000 $5,650,000 $5,650,000 $5,650,000 $5,650,000 UFA
Nikolaj Ehlers
C
LW
RW
 
 
28 9 6 $5,050,000 $5,050,000 $5,050,000 $5,050,000 $5,050,000 UFA -
Chandler Stephenson
C
LW
RW
 
 
30 10 4 $4,350,000 $4,350,000 UFA - - - -
Trevor Zegras
C
LW
RW
 
 
23 4 3 $4,300,000 RFA - - - - -
Brady Skjei
 
 
 
D
 
30 9 7 $4,750,000 $4,750,000 $4,750,000 UFA - - -
Ville Husso
 
 
 
 
G
29 8 2 $3,650,000 $3,650,000 $3,650,000 UFA - - -
Calvin Petersen
 
 
 
 
G
30 3 1 $3,650,000 $3,650,000 UFA - - - -
Jake McCabe
 
 
 
D
 
31 10 2 $3,550,000 UFA - - - - -
Jakob Chychrun
 
 
 
D
 
26 7 4 $3,100,000 RFA - - - - -
Yegor Sharangovich
C
LW
RW
 
 
26 5 3 $3,000,000 $3,000,000 RFA - - - -
Andreas Johnsson
 
LW
RW
 
 
30 6 4 $2,450,000 $2,450,000 UFA - - - -
Rasmus Sandin
 
 
 
D
 
24 5 4 $1,750,000 $1,750,000 $1,750,000 RFA - - -
Kaiden Guhle
 
 
 
D
 
22 3 3 $1,500,000 RFA - - - - -
Jaycob Megna
 
 
 
D
 
32 10 3 $1,495,000 $1,495,000 UFA - - - -
Egor Afanasyev
 
LW
RW
 
 
23 4 3 $1,312,500 $1,312,500 RFA - - - -
Jeremie Poirier
 
 
 
D
 
22 2 3 $1,250,000 $1,250,000 RFA - - - -
Jan Jenik
C
LW
RW
 
 
24 5 3 $866,250 RFA - - - - -
Tomas Tatar
C
LW
RW
 
 
34 14 3 $800,000 $800,000 UFA - - - -
Maxence Guenette
 
 
 
D
 
23 3 3 $700,000 RFA - - - - -
Riley Sheahan
C
 
 
 
 
33 12 3 $650,000 UFA - - - - -
Thomas Novak
C
 
 
 
 
27 5 3 $650,000 RFA - - - - -
PRO TOTALS $68,941,250 $53,625,000 $35,317,500 $10,700,000 $10,700,000 $5,650,000 $0

Farm Team Payroll

Finances - Farm Team Payroll >
Players Position(s) Age Seasons Contract Length 26 27 28 29 30 31 32
Filip Bystedt
C
 
 
 
 
20 1 3 $1,500,000 $1,500,000 $1,500,000 RFA - - -
Matthew Robertson
 
 
 
D
 
23 4 3 $1,312,500 $1,312,500 RFA - - - -
Akil Thomas
C
 
 
 
 
24 5 3 $1,312,500 RFA - - - - -
Filip Mesar
 
LW
RW
 
 
20 1 3 $1,250,000 $1,250,000 $1,250,000 RFA - - -
Matyas Sapovaliv
C
 
 
 
 
20 1 3 $1,250,000 $1,250,000 $1,250,000 RFA - - -
Lukas Dostal
 
 
 
 
G
24 5 3 $1,023,750 RFA - - - - -
Daniil Misyul
 
 
 
D
 
24 1 2 $975,000 $975,000 RFA - - - -
Roni Hirvonen
C
 
 
 
 
22 2 3 $975,000 $975,000 RFA - - - -
Peetro Seppala
 
 
 
D
 
24 3 3 $950,000 RFA - - - - -
Tim Gettinger
 
LW
RW
 
 
26 7 2 $897,160 RFA - - - - -
Adam Klapka
 
LW
RW
 
 
24 3 2 $826,875 $826,875 RFA - - - -
Brandon Coe
 
LW
RW
 
 
23 2 3 $825,000 $825,000 RFA - - - -
Hugo Alnefelt
 
 
 
 
G
23 3 3 $825,000 RFA - - - - -
Kai Wissmann
 
 
 
D
 
28 3 3 $787,500 UFA - - - - -
Rickard Hugg
C
LW
RW
 
 
25 2 3 $750,000 $750,000 RFA - - - -
Declan Chisholm
 
 
 
D
 
24 4 3 $735,000 $735,000 RFA - - - -
Matvey Petrov
 
LW
RW
 
 
21 2 3 $700,000 $700,000 RFA - - - -
Rory Kerins
C
LW
RW
 
 
22 2 3 $700,000 $700,000 RFA - - - -
Peter Diliberatore
 
 
 
D
 
24 3 3 $700,000 RFA - - - - -
Blade Jenkins
C
LW
RW
 
 
24 4 3 $682,500 $682,500 RFA - - - -
Brett Mirwald
 
 
 
 
G
21 1 3 $650,000 $650,000 $650,000 RFA - - -
Kirill Kudryavtsev
 
 
 
D
 
20 1 3 $650,000 $650,000 $650,000 RFA - - -
Dmitri Zavgorodny
C
LW
RW
 
 
24 3 3 $650,000 RFA - - - - -
Joakim Nygard
 
LW
RW
 
 
31 6 3 $650,000 UFA - - - - -
Joren Van Pottelberghe
 
 
 
 
G
27 5 2 $650,000 RFA - - - - -
Milos Kelemen
 
LW
RW
 
 
25 3 3 $650,000 RFA - - - - -
Nikita Scherbak
 
LW
RW
 
 
29 8 3 $650,000 UFA - - - - -
Patrick Giles
C
LW
RW
 
 
24 2 2 $650,000 RFA - - - - -
Wyatt Bongiovanni
C
 
 
 
 
25 3 3 $650,000 RFA - - - - -
FARM TOTALS $24,827,785 $13,781,875 $5,300,000 $0 $0 $0 $0
SALARY CAP TOTALS $2,482,779 $1,378,188 $530,000 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 26 27 28 29 30 31 32 33 34 35
Jared Bednar 52 $1,000,000 $1,000,000 - - - - - - - -
Scott Arniel 61 $600,000 $600,000 $600,000 - - - - - - -
COACHING TOTALS $1,600,000 $1,600,000 $600,000 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 37 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6250 195,606  5,287  85% $88  $17,213,328
Level 2: 5250 161,491  4,365  83% $50  $8,074,550
Level 3: 2600 94,961  2,567  99% $26  $2,468,986
Level 4: 4200 131,139  3,544  84% $15  $1,967,085
Level 5: 1200 37,703  1,019  85% $193  $7,276,679
Total Attendance: 620,900  16,781 86% - $49,950,848

FARM Attendance - 37 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 82813 34  0% $2500  $85,000
Level 2: 172621 15  0% $5500  $82,500
Total Attendance: 255,434  6,904 3% - $6,485,946

Balance Sheet

Income
Home Games Left 4
Average Attendance - % 16,781 (86%)
Average Income per Game $1,350,023
Year to Date Revenue $ 56,436,794
Estimated Revenue $5,400,092
End Year Estimated Revenue $55,350,940
  Expense
Days Remaining 1
Pro Expenses Per Days $379,798
Pro Year To Date Expenses $379,798
Farm Expenses Per Days $18,797
Farm Year To Date Expenses $18,797
Pro Payroll $63,141,250
Farm Payroll $2,482,779
Coach Payroll $1,600,000
Estimated Season Expenses $67,622,624

Bank Account
Current Funds $111,365,775
Projected Revenue + $55,350,940
Projected Expenses - $67,622,624
Projected Bank Account $99,094,091
 
Salary Cap
Salary Cap $82,000,000
Total Payroll $67,224,029
Remaining Cap Space $14,775,971