• 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
Anze Kopitar
C
 
 
 
 
35 14 2 $5,900,000 UFA - - - - -
Jordan Eberle
C
LW
RW
 
 
32 12 3 $4,950,000 $4,950,000 $4,950,000 UFA - - -
Oliver Bjorkstrand
 
LW
RW
 
 
27 7 3 $4,750,000 $4,750,000 $4,750,000 UFA - - -
Travis Hamonic
 
 
 
D
 
32 11 4 $4,500,000 $4,500,000 UFA - - - -
Zach Parise
C
LW
RW
 
 
38 15 2 $4,250,000 UFA - - - - -
Jason Zucker
 
LW
RW
 
 
30 9 2 $4,100,000 $4,100,000 UFA - - - -
Anthony Duclair
 
LW
RW
 
 
27 7 3 $4,050,000 $4,050,000 $4,050,000 UFA - - -
Duncan Keith
 
 
 
D
 
39 17 2 $3,900,000 $3,900,000 UFA - - - -
Mattias Janmark-Nylen
C
LW
RW
 
 
30 9 4 $3,450,000 $3,450,000 UFA - - - -
Brandon Montour
 
 
 
D
 
28 6 2 $3,250,000 $3,250,000 UFA - - - -
Casey Cizikas
C
 
 
 
 
31 10 3 $3,100,000 $3,100,000 UFA - - - -
Matt Calvert
 
LW
RW
 
 
33 11 5 $2,850,000 $2,850,000 $2,850,000 UFA - - -
Dmitry Kulikov
 
 
 
D
 
32 12 6 $2,750,000 $2,750,000 $2,750,000 $2,750,000 UFA - -
Jan Rutta
 
 
 
D
 
32 4 3 $2,550,000 UFA - - - - -
Cody Glass
C
 
 
 
 
23 3 4 $2,100,000 $2,100,000 $2,100,000 $2,100,000 RFA - -
Jake Allen
 
 
 
 
G
32 11 2 $2,000,000 $2,000,000 UFA - - - -
Jonathan Bernier
 
 
 
 
G
34 13 2 $2,000,000 $2,000,000 UFA - - - -
Alex Chiasson
 
LW
RW
 
 
32 9 2 $1,600,000 UFA - - - - -
Alexander Romanov
 
 
 
D
 
22 1 3 $1,250,000 $1,250,000 RFA - - - -
Jesper Boqvist
C
 
 
 
 
24 1 3 $1,250,000 $1,250,000 RFA - - - -
Luke Schenn
 
 
 
D
 
33 12 2 $1,200,000 $1,200,000 UFA - - - -
Jordie Benn
 
 
 
D
 
35 11 2 $1,200,000 UFA - - - - -
Alex Biega
 
 
 
D
 
34 12 2 $1,100,000 UFA - - - - -
PRO TOTALS $68,050,000 $51,450,000 $21,450,000 $4,850,000 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll >
Players Position(s) Age Seasons Contract Length 24 25 26 27 28 29 30
Dominik Kahun
C
LW
RW
 
 
27 4 3 $2,300,000 RFA - - - - -
Jay OBrien
C
 
 
 
 
23 0 2 $1,500,000 $1,500,000 RFA - - - -
Simon Holmstrom
 
LW
RW
 
 
21 1 3 $1,500,000 $1,500,000 RFA - - - -
Vitali Kravtsov
 
LW
RW
 
 
23 1 3 $1,500,000 $1,500,000 RFA - - - -
Matthew Peca
C
 
 
 
 
29 6 2 $1,432,500 UFA - - - - -
Drew Commesso
 
 
 
 
G
20 0 3 $1,250,000 $1,250,000 $1,250,000 RFA - - -
Matt Luff
 
LW
RW
 
 
25 4 2 $1,250,000 RFA - - - - -
Austin Wagner
C
LW
RW
 
 
25 4 4 $1,200,000 $1,200,000 RFA - - - -
Tommy Nappier
 
 
 
 
G
24 3 2 $990,000 RFA - - - - -
Cole Schwindt
 
LW
RW
 
 
21 1 3 $975,000 $975,000 RFA - - - -
Kole Sherwood
 
LW
RW
 
 
25 4 2 $945,000 RFA - - - - -
Jake Leschyshyn
C
 
 
 
 
23 3 2 $892,500 $892,500 RFA - - - -
Tyler Weiss
C
LW
RW
 
 
22 0 3 $825,000 $825,000 $825,000 RFA - - -
Jack Ahcan
 
 
 
D
 
25 4 3 $825,000 RFA - - - - -
Linus Cronholm
 
 
 
D
 
22 0 3 $750,000 $750,000 $750,000 RFA - - -
Jack Rathbone
 
 
 
D
 
23 0 2 $750,000 $750,000 RFA - - - -
Marc Del Gaizo
 
 
 
D
 
23 0 2 $750,000 $750,000 RFA - - - -
Nikita Pavlychev
C
 
 
 
 
25 4 1 $710,000 RFA - - - - -
Adam Scheel
 
 
 
 
G
23 1 3 $700,000 $700,000 RFA - - - -
Cole Guttman
C
 
 
 
 
23 0 2 $700,000 $700,000 RFA - - - -
Alexander True
C
 
 
 
 
25 4 2 $682,500 RFA - - - - -
Bobo Carpenter
C
LW
RW
 
 
26 4 2 $682,500 RFA - - - - -
Brinson Pasichnuk
 
 
 
D
 
25 4 2 $682,500 RFA - - - - -
Emil Larmi
 
 
 
 
G
26 4 1 $682,500 RFA - - - - -
Croix Evingson
 
 
 
D
 
25 3 1 $660,000 RFA - - - - -
Michael Kesselring
 
 
 
D
 
22 0 3 $650,000 $650,000 $650,000 RFA - - -
Maxim Marushev
C
 
 
 
 
23 1 3 $650,000 $650,000 RFA - - - -
Derek Daschke
 
 
 
D
 
24 3 2 $650,000 RFA - - - - -
Nate Sucese
 
LW
RW
 
 
26 2 2 $650,000 RFA - - - - -
FARM TOTALS $27,735,000 $14,592,500 $3,475,000 $0 $0 $0 $0
SALARY CAP TOTALS $4,843,500 $3,529,250 $2,417,500 $2,070,000 $2,070,000 $2,070,000 $2,070,000

Coaching Payroll

Finances - Coaching Payroll
Players Age 24 25 26 27 28 29 30 31 32 33
Travis Green 51 $1,000,000 - - - - - - - - -
COACHING TOTALS $1,000,000 $0 $0 $0 $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% $100  $0
Level 2: 5250 0% $60  $0
Level 3: 2600 0% $35  $0
Level 4: 4200 0% $25  $0
Level 5: 1200 0% $200  $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 $71,075,000
Farm Payroll $2,543,500
Coach Payroll $1,000,000
Estimated Season Expenses $74,618,500

Bank Account
Current Funds $28,619,206
Projected Revenue + $nan
Projected Expenses - $74,618,500
Projected Bank Account $nan
 
Salary Cap
Salary Cap $81,000,000
Total Payroll $74,848,500
Remaining Cap Space $6,151,500