• NFHL - National Fantasy Hockey League

Finances


Pro Team Payroll

Finances - Pro Team Payroll
* = No Trade Clause
Players Position(s) Age Seasons Contract Length 24 25 26 27 28 29 30
Leon Draisaitl
C
LW
RW
 
 
27 6 2 $8,000,000 RFA - - - - -
Teuvo Teravainen
C
LW
RW
 
 
28 7 6 $5,650,000 $5,650,000 $5,650,000 $5,650,000 $5,650,000 $5,650,000 UFA
Jack Eichel
C
 
 
 
 
26 5 5 $5,400,000 * $5,400,000 * $5,400,000 * $5,400,000 * UFA - -
Matthew Tkachuk
 
LW
RW
 
 
25 4 4 $4,600,000 $4,600,000 $4,600,000 RFA - - -
Jacob Trouba
 
 
 
D
 
28 8 2 $3,850,000 UFA - - - - -
Patrik Laine
 
LW
RW
 
 
24 4 5 $3,750,000 $3,750,000 $3,750,000 RFA - - -
Mark Giordano
 
 
 
D
 
39 14 3 $3,655,000 $3,655,000 $3,655,000 UFA - - -
Philipp Grubauer
 
 
 
 
G
31 10 1 $3,500,000 UFA - - - - -
Linus Ullmark
 
 
 
 
G
29 7 1 $3,200,000 $3,200,000 $3,200,000 UFA - - -
Mats Zuccarello
 
LW
RW
 
 
35 10 2 $3,100,000 UFA - - - - -
Luke Glendening
C
LW
RW
 
 
33 8 4 $3,050,000 $3,050,000 UFA - - - -
Johan Larsson
C
LW
RW
 
 
30 10 3 $2,880,000 $2,880,000 $2,880,000 UFA - - -
Brock McGinn
 
LW
RW
 
 
28 8 4 $2,850,000 $2,850,000 $2,850,000 UFA - - -
Dmitri Orlov
 
 
 
D
 
31 10 3 $2,650,000 $2,650,000 UFA - - - -
Leo Komarov
C
LW
RW
 
 
35 12 2 $2,450,000 UFA - - - - -
Slater Koekkoek
 
 
 
D
 
28 8 3 $2,250,000 $2,250,000 UFA - - - -
Mark Jankowski
C
LW
RW
 
 
28 5 2 $2,000,000 $2,000,000 UFA - - - -
Michael Amadio
C
 
 
 
 
26 5 4 $1,400,000 $1,400,000 RFA - - - -
Andrej Sekera
 
 
 
D
 
36 14 2 $800,000 UFA - - - - -
Jani Hakanpaa
 
 
 
D
 
30 2 3 $675,000 $675,000 UFA - - - -
PRO TOTALS $65,710,000 $44,010,000 $31,985,000 $11,050,000 $5,650,000 $5,650,000 $0

Farm Team Payroll

Finances - Farm Team Payroll >
Players Position(s) Age Seasons Contract Length 24 25 26 27 28 29 30
Ilya Samsonov
 
 
 
 
G
25 4 1 $1,950,000 $1,950,000 $1,950,000 RFA - - -
Ross Johnston
 
LW
RW
 
 
28 7 4 $1,700,000 $1,700,000 $1,700,000 $1,700,000 UFA - -
Trevor Carrick
 
 
 
D
 
28 7 2 $1,647,160 $1,647,160 UFA - - - -
Jake Neighbours
 
LW
RW
 
 
20 0 3 $1,500,000 $1,500,000 $1,500,000 RFA - - -
Moritz Seider
 
 
 
D
 
21 1 3 $1,500,000 $1,500,000 RFA - - - -
Tobias Bjornfot
 
 
 
D
 
21 1 3 $650,000 $650,000 RFA - - - -
Joel Kellman
C
 
 
 
 
28 2 2 $1,466,625 $1,466,625 UFA - - - -
Kevin Stenlund
C
 
 
 
 
26 4 2 $1,400,000 $1,400,000 RFA - - - -
Karl Henriksson
C
LW
RW
 
 
21 0 3 $1,250,000 $1,250,000 $1,250,000 RFA - - -
Rem Pitlick
C
 
 
 
 
25 2 3 $1,250,000 $1,250,000 $1,250,000 RFA - - -
Samuel Fagemo
 
LW
RW
 
 
22 1 3 $1,250,000 $1,250,000 RFA - - - -
Dan Vladar
 
 
 
 
G
25 0 2 $1,102,500 $1,102,500 RFA - - - -
William Cuylle
 
LW
RW
 
 
20 0 3 $975,000 $975,000 $975,000 RFA - - -
Leon Gawanke
 
 
 
D
 
23 2 3 $975,000 RFA - - - - -
Zach Giuttari
 
 
 
D
 
26 2 2 $971,250 $971,250 RFA - - - -
Pat Curry
C
LW
RW
 
 
26 2 1 $971,250 RFA - - - - -
Clark Bishop
C
 
 
 
 
26 5 4 $950,000 $950,000 RFA - - - -
Connor Clifton
 
 
 
D
 
27 3 2 $950,000 RFA - - - - -
Justin Richards
C
 
 
 
 
24 2 2 $925,000 RFA - - - - -
Josh Melnick
 
LW
RW
 
 
27 3 2 $918,750 RFA - - - - -
Ostap Safin
 
LW
RW
 
 
23 3 2 $892,500 $892,500 RFA - - - -
Cam Dineen
 
 
 
D
 
24 4 2 $892,500 RFA - - - - -
Seth Barton
 
 
 
D
 
23 0 2 $825,000 $825,000 RFA - - - -
Nicholas Porco
 
LW
RW
 
 
21 0 3 $750,000 $750,000 $750,000 RFA - - -
Brett Davis
 
LW
RW
 
 
23 0 2 $750,000 $750,000 RFA - - - -
Mikael Hakkarainen
C
 
 
 
 
24 2 3 $750,000 RFA - - - - -
Sam Miletic
 
LW
RW
 
 
25 4 2 $744,188 $744,188 RFA - - - -
Cameron Johnson
 
 
 
 
G
28 5 2 $744,188 UFA - - - - -
Arnaud Durandeau
 
LW
RW
 
 
23 2 3 $700,000 RFA - - - - -
Greg Printz
 
LW
RW
 
 
24 2 2 $700,000 RFA - - - - -
Peter Thome
 
 
 
 
G
25 1 2 $650,000 RFA - - - - -
Chase Priskie
 
 
 
D
 
26 2 2 $682,500 $682,500 RFA - - - -
Niclas Almari
 
 
 
D
 
24 4 2 $682,500 RFA - - - - -
Yevgeni Oksentyuk
 
LW
RW
 
 
21 0 3 $650,000 $650,000 $650,000 RFA - - -
Cole Koepke
 
LW
RW
 
 
24 0 2 $650,000 $650,000 RFA - - - -
Alex DOrio
 
 
 
 
G
23 2 3 $650,000 RFA - - - - -
Jeff Malott
 
LW
RW
 
 
26 0 1 $650,000 RFA - - - - -
FARM TOTALS $36,665,911 $25,506,723 $10,025,000 $1,700,000 $0 $0 $0
SALARY CAP TOTALS $8,434,035 $7,318,116 $5,769,944 $4,937,444 $4,767,444 $4,767,444 $4,767,444

Coaching Payroll

Finances - Coaching Payroll
Players Age 24 25 26 27 28 29 30 31 32 33
Peter Laviolette 54 $1,000,000 $1,000,000 $1,000,000 $1,000,000 - - - - - -
Charlie Huddy 66 $600,000 - - - - - - - - -
COACHING TOTALS $1,600,000 $1,000,000 $1,000,000 $1,000,000 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6250 0% $89  $0
Level 2: 5250 0% $50  $0
Level 3: 2600 0% $27  $0
Level 4: 4200 0% $15  $0
Level 5: 1200 0% $191  $0
Total Attendance: 0 0% - $0

Balance Sheet

Income
Home Games Left 0
Average Attendance - % 0%)
Average Income per Game $0
Year to Date Revenue $ 0
Estimated Revenue $
Warning: Division by zero in /www/htdocs/w00fd0d5/finance.php on line 806
nan
End Year Estimated Revenue $
Warning: Division by zero in /www/htdocs/w00fd0d5/finance.php on line 812
nan
  Expense
Days Remaining 1
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $72,583,750
Farm Payroll $3,136,875
Coach Payroll $1,600,000
Estimated Season Expenses $77,320,625

Bank Account
Current Funds $65,900,028
Projected Revenue + $nan
Projected Expenses - $77,320,625
Projected Bank Account $nan
 
Salary Cap
Salary Cap $81,000,000
Total Payroll $77,515,341
Remaining Cap Space $3,484,659