• 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
Connor McDavid
C
 
 
 
 
27 8 7 $9,040,000 $9,040,000 $9,040,000 $9,040,000 $9,040,000 $9,040,000 $9,040,000
Justin Faulk
 
 
 
D
 
32 13 6 $5,750,000 $5,750,000 UFA - - - -
Steven Stamkos
C
LW
RW
 
 
34 15 2 $4,160,000 * $4,160,000 * UFA - - - -
Kasperi Kapanen
 
LW
RW
 
 
28 9 5 $4,050,000 $4,050,000 $4,050,000 UFA - - -
Darcy Kuemper
 
 
 
 
G
34 13 1 $3,575,000 $3,575,000 UFA - - - -
Mikael Backlund
C
LW
RW
 
 
35 15 2 $3,455,000 $3,455,000 UFA - - - -
Scott Laughton
C
LW
RW
 
 
30 11 4 $3,250,000 UFA - - - - -
Alex Nedeljkovic
 
 
 
 
G
28 9 1 $3,200,000 $3,200,000 UFA - - - -
Cody Ceci
 
 
 
D
 
31 11 3 $3,000,000 $3,000,000 UFA - - - -
Jesse Puljujarvi
 
LW
RW
 
 
26 7 2 $2,750,000 RFA - - - - -
Christopher Tanev
 
 
 
D
 
35 15 2 $2,650,000 UFA - - - - -
Nick Holden
 
 
 
D
 
37 16 2 $2,625,000 UFA - - - - -
Barclay Goodrow
 
LW
RW
 
 
31 11 3 $2,500,000 $2,500,000 UFA - - - -
Eeli Tolvanen
 
LW
RW
 
 
25 6 3 $2,500,000 RFA - - - - -
Steven Lorentz
C
LW
RW
 
 
28 7 2 $2,100,000 $2,100,000 UFA - - - -
Jujhar Khaira
C
LW
RW
 
 
30 10 3 $2,100,000 UFA - - - - -
Erik Brannstrom
 
 
 
D
 
25 6 4 $1,950,000 $1,950,000 RFA - - - -
Pierre-Olivier Joseph
 
 
 
D
 
25 6 3 $1,750,000 RFA - - - - -
Vladislav Namestnikov
C
LW
RW
 
 
32 12 3 $1,680,000 UFA - - - - -
Dawson Mercer
 
LW
RW
 
 
23 3 3 $1,500,000 RFA - - - - -
Travis Dermott
 
 
 
D
 
28 8 4 $1,417,000 $1,417,000 UFA - - - -
Dennis Gilbert
 
 
 
D
 
28 6 2 $900,000 UFA - - - - -
PRO TOTALS $65,902,000 $44,197,000 $13,090,000 $9,040,000 $9,040,000 $9,040,000 $9,040,000

Farm Team Payroll

Finances - Farm Team Payroll >
Players Position(s) Age Seasons Contract Length 26 27 28 29 30 31 32
Liam Foudy
C
LW
RW
 
 
24 5 3 $1,575,000 RFA - - - - -
David Jiricek
 
 
 
D
 
21 1 3 $650,000 $650,000 $650,000 RFA - - -
Matthew Savoie
C
 
 
 
 
20 1 3 $1,500,000 $1,500,000 $1,500,000 RFA - - -
Benjamin Gaudreau
 
 
 
 
G
21 1 3 $1,250,000 $1,250,000 $1,250,000 RFA - - -
Ty Nelson
 
 
 
D
 
20 1 3 $1,250,000 $1,250,000 $1,250,000 RFA - - -
Albin Grewe
 
LW
RW
 
 
23 2 3 $1,250,000 $1,250,000 RFA - - - -
Ryan ORourke
 
 
 
D
 
22 3 3 $1,250,000 RFA - - - - -
Nathan Walker
 
LW
RW
 
 
30 9 2 $1,150,000 UFA - - - - -
Mathieu Olivier
 
LW
RW
 
 
27 5 3 $1,100,000 RFA - - - - -
Matej Pekar
C
LW
RW
 
 
24 5 3 $1,023,750 RFA - - - - -
Alex Beaucage
 
LW
RW
 
 
23 3 3 $975,000 RFA - - - - -
Zayde Wisdom
C
 
 
 
 
22 3 3 $975,000 RFA - - - - -
John St. Ivany
 
 
 
D
 
25 3 2 $866,250 $866,250 RFA - - - -
Mac Hollowell
 
 
 
D
 
26 5 3 $866,250 RFA - - - - -
Filip Engaras
C
 
 
 
 
25 3 2 $840,000 RFA - - - - -
Haakon Hanelt
C
LW
RW
D
 
21 1 3 $825,000 $825,000 $825,000 RFA - - -
Jakub Brabenec
C
LW
RW
 
 
21 1 3 $825,000 $825,000 $825,000 RFA - - -
Juho Markkanen
 
 
 
 
G
22 2 3 $825,000 $825,000 RFA - - - -
Lucas Feuk
C
LW
RW
 
 
23 2 3 $825,000 $825,000 RFA - - - -
Nolan Burke
C
 
 
 
 
22 2 3 $825,000 $825,000 RFA - - - -
Adam Wilsby
 
 
 
D
 
24 2 2 $825,000 RFA - - - - -
Joe Snively
 
LW
RW
 
 
28 6 2 $799,313 UFA - - - - -
Domenic Divincentiis
 
 
 
 
G
20 1 3 $750,000 $750,000 $750,000 RFA - - -
Nikita Quapp
 
 
 
 
G
21 1 3 $750,000 $750,000 $750,000 RFA - - -
William Trudeau
 
 
 
D
 
22 2 3 $750,000 $750,000 RFA - - - -
Isaak Phillips
 
 
 
D
 
23 3 3 $750,000 RFA - - - - -
Matej Blumel
 
LW
RW
 
 
24 3 3 $750,000 RFA - - - - -
Samuel Houde
C
 
 
 
 
24 4 3 $735,000 $735,000 RFA - - - -
Tanner Laczynski
C
 
 
 
 
27 4 2 $735,000 RFA - - - - -
Brett Seney
C
LW
RW
 
 
28 6 2 $716,625 UFA - - - - -
Zach Metsa
 
 
 
D
 
26 4 3 $708,750 RFA - - - - -
Isaac Belliveau
 
 
 
D
 
22 1 3 $700,000 $700,000 $700,000 RFA - - -
Joe Vrbetic
 
 
 
 
G
22 1 3 $700,000 $700,000 $700,000 RFA - - -
Axel Rindell
 
 
 
D
 
24 2 2 $700,000 RFA - - - - -
Tye Austin
 
 
 
 
G
22 2 3 $685,000 $685,000 RFA - - - -
Nick Malik
 
 
 
 
G
22 1 3 $650,000 $650,000 $650,000 RFA - - -
Zach Paputsakis
 
 
 
 
G
23 3 3 $650,000 RFA - - - - -
FARM TOTALS $33,000,938 $16,611,250 $9,850,000 $0 $0 $0 $0
SALARY CAP TOTALS $4,717,594 $3,078,625 $2,402,500 $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
Rick Bowness 99 $1,000,000 $1,000,000 - - - - - - - -
Kirk Muller 57 $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 - 36 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6250 191,111  5,309  85% $89  $17,008,879
Level 2: 5250 186,279  5,174  99% $49  $9,127,671
Level 3: 2600 92,336  2,565  99% $26  $2,400,736
Level 4: 4200 149,981  4,166  99% $14  $2,099,734
Level 5: 1200 37,519  1,042  87% $193  $7,241,167
Total Attendance: 657,226  18,256 94% - $51,135,551

FARM Attendance - 35 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 78961 34  0% $2500  $85,000
Level 2: 170540 14  0% $5500  $77,000
Total Attendance: 249,501  7,129 3% - $6,086,681

Balance Sheet

Income
Home Games Left 5
Average Attendance - % 18,256 (94%)
Average Income per Game $1,420,432
Year to Date Revenue $ 57,222,232
Estimated Revenue $7,102,160
End Year Estimated Revenue $58,237,711
  Expense
Days Remaining 1
Pro Expenses Per Days $417,543
Pro Year To Date Expenses $417,543
Farm Expenses Per Days $22,353
Farm Year To Date Expenses $22,353
Pro Payroll $68,802,000
Farm Payroll $3,142,594
Coach Payroll $1,600,000
Estimated Season Expenses $73,984,490

Bank Account
Current Funds $97,249,835
Projected Revenue + $58,237,711
Projected Expenses - $73,984,490
Projected Bank Account $81,503,056
 
Salary Cap
Salary Cap $82,000,000
Total Payroll $73,382,968
Remaining Cap Space $8,617,032