• 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
Jordan Eberle
C
LW
RW
 
 
32 13 3 $4,950,000 $4,950,000 $4,950,000 UFA - - -
Oliver Bjorkstrand
 
LW
RW
 
 
27 8 3 $4,750,000 $4,750,000 $4,750,000 UFA - - -
Travis Hamonic
 
 
 
D
 
32 12 2 $4,500,000 $4,500,000 UFA - - - -
Zach Parise
C
LW
RW
 
 
38 16 1 $4,250,000 UFA - - - - -
Jason Zucker
 
LW
RW
 
 
30 10 2 $4,100,000 $4,100,000 UFA - - - -
Anthony Duclair
 
LW
RW
 
 
27 8 3 $4,050,000 $4,050,000 $4,050,000 UFA - - -
Duncan Keith
 
 
 
D
 
39 18 2 $3,900,000 $3,900,000 UFA - - - -
Mattias Janmark-Nylen
C
LW
RW
 
 
30 10 4 $3,450,000 $3,450,000 UFA - - - -
Brandon Montour
 
 
 
D
 
28 7 2 $3,250,000 $3,250,000 UFA - - - -
Casey Cizikas
C
 
 
 
 
31 11 3 $3,100,000 $3,100,000 UFA - - - -
Matt Calvert
 
LW
RW
 
 
33 12 3 $2,850,000 $2,850,000 $2,850,000 UFA - - -
Dmitry Kulikov
 
 
 
D
 
32 13 6 $2,750,000 $2,750,000 $2,750,000 $2,750,000 UFA - -
Jan Rutta
 
 
 
D
 
32 5 3 $2,550,000 UFA - - - - -
Dominik Kahun
C
LW
RW
 
 
27 5 3 $2,300,000 RFA - - - - -
Jake Allen
 
 
 
 
G
32 12 2 $2,000,000 $2,000,000 UFA - - - -
Jonathan Bernier
 
 
 
 
G
34 14 2 $2,000,000 $2,000,000 UFA - - - -
Alex Chiasson
 
LW
RW
 
 
32 10 2 $1,600,000 UFA - - - - -
Alexander Romanov
 
 
 
D
 
22 2 3 $1,250,000 $1,250,000 RFA - - - -
Luke Schenn
 
 
 
D
 
33 13 2 $1,200,000 $1,200,000 UFA - - - -
Jordie Benn
 
 
 
D
 
35 12 1 $1,200,000 UFA - - - - -
Darren Helm
C
LW
RW
 
 
35 14 2 $650,000 $650,000 UFA - - - -
PRO TOTALS $60,650,000 $48,750,000 $19,350,000 $2,750,000 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll >
Players Position(s) Age Seasons Contract Length 24 25 26 27 28 29 30
Cody Glass
C
 
 
 
 
23 4 4 $2,100,000 $2,100,000 $2,100,000 $2,100,000 RFA - -
Jay OBrien
C
 
 
 
 
23 1 2 $1,500,000 $1,500,000 RFA - - - -
Simon Holmstrom
 
LW
RW
 
 
21 2 3 $1,500,000 $1,500,000 RFA - - - -
Vitali Kravtsov
 
LW
RW
 
 
23 2 3 $1,500,000 $1,500,000 RFA - - - -
Drew Commesso
 
 
 
 
G
20 1 3 $1,250,000 $1,250,000 $1,250,000 RFA - - -
Jesper Boqvist
C
 
 
 
 
24 2 3 $1,250,000 $1,250,000 RFA - - - -
Matt Luff
 
LW
RW
 
 
25 5 2 $1,250,000 RFA - - - - -
Austin Wagner
C
LW
RW
 
 
25 5 4 $1,200,000 $1,200,000 RFA - - - -
Alex Biega
 
 
 
D
 
34 13 1 $1,100,000 UFA - - - - -
Tommy Nappier
 
 
 
 
G
24 4 2 $990,000 RFA - - - - -
Cole Schwindt
 
LW
RW
 
 
21 2 3 $975,000 $975,000 RFA - - - -
Kole Sherwood
 
LW
RW
 
 
25 5 2 $945,000 RFA - - - - -
Jake Leschyshyn
C
 
 
 
 
23 4 2 $892,500 $892,500 RFA - - - -
Tyler Weiss
C
LW
RW
 
 
22 1 3 $825,000 $825,000 $825,000 RFA - - -
Jack Ahcan
 
 
 
D
 
25 5 3 $825,000 RFA - - - - -
Linus Cronholm
 
 
 
D
 
22 1 3 $750,000 $750,000 $750,000 RFA - - -
Jack Rathbone
 
 
 
D
 
23 1 2 $750,000 $750,000 RFA - - - -
Marc Del Gaizo
 
 
 
D
 
23 1 2 $750,000 $750,000 RFA - - - -
Nikita Pavlychev
C
 
 
 
 
25 5 1 $710,000 RFA - - - - -
Adam Scheel
 
 
 
 
G
23 2 3 $700,000 $700,000 RFA - - - -
Cole Guttman
C
 
 
 
 
23 1 2 $700,000 $700,000 RFA - - - -
Alexander True
C
 
 
 
 
25 5 2 $682,500 RFA - - - - -
Bobo Carpenter
C
LW
RW
 
 
26 5 2 $682,500 RFA - - - - -
Brinson Pasichnuk
 
 
 
D
 
25 5 2 $682,500 RFA - - - - -
Emil Larmi
 
 
 
 
G
26 5 1 $682,500 RFA - - - - -
Croix Evingson
 
 
 
D
 
25 4 1 $660,000 RFA - - - - -
Andrew Perrott
 
 
 
D
 
21 1 3 $650,000 $650,000 $650,000 RFA - - -
Brandon Bussi
 
 
 
 
G
24 1 3 $650,000 $650,000 $650,000 RFA - - -
Jakin Smallwood
 
LW
RW
 
 
21 1 3 $650,000 $650,000 $650,000 RFA - - -
Jonny Brodzinski
 
LW
RW
 
 
29 7 3 $650,000 $650,000 $650,000 UFA - - -
Mack Guzda
 
 
 
 
G
21 1 3 $650,000 $650,000 $650,000 RFA - - -
Michael Kesselring
 
 
 
D
 
22 1 3 $650,000 $650,000 $650,000 RFA - - -
Easton Brodzinski
 
LW
RW
 
 
26 5 2 $650,000 $650,000 RFA - - - -
Maxim Marushev
C
 
 
 
 
23 2 3 $650,000 $650,000 RFA - - - -
Derek Daschke
 
 
 
D
 
24 4 2 $650,000 RFA - - - - -
Nate Sucese
 
LW
RW
 
 
26 3 2 $650,000 RFA - - - - -
Roman Ahcan
C
LW
RW
 
 
23 3 2 $650,000 RFA - - - - -
FARM TOTALS $33,002,500 $21,842,500 $8,825,000 $2,100,000 $0 $0 $0
SALARY CAP TOTALS $5,190,250 $4,074,250 $2,772,500 $2,100,000 $1,890,000 $1,890,000 $1,890,000

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 - 25 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6250 151,936  6,077  97% $87  $13,218,432
Level 2: 5250 125,379  5,015  96% $50  $6,268,950
Level 3: 2600 63,517  2,541  98% $26  $1,651,442
Level 4: 4200 100,713  4,029  96% $14  $1,409,982
Level 5: 1200 29,252  1,170  98% $192  $5,616,384
Total Attendance: 470,797  18,832 97% - $38,551,881

FARM Attendance - 24 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 78379 32  0% $3500  $112,000
Level 2: 110483 13  0% $5000  $65,000
Total Attendance: 188,862  7,869 4% - $4,878,443

Balance Sheet

Income
Home Games Left 16
Average Attendance - % 18,832 (97%)
Average Income per Game $1,542,075
Year to Date Revenue $ 43,430,324
Estimated Revenue $24,673,204
End Year Estimated Revenue $63,225,085
  Expense
Days Remaining 1
Pro Expenses Per Days $423,856
Pro Year To Date Expenses $423,856
Farm Expenses Per Days $21,756
Farm Year To Date Expenses $21,756
Pro Payroll $69,825,000
Farm Payroll $3,090,250
Coach Payroll $1,000,000
Estimated Season Expenses $74,360,862

Bank Account
Current Funds $28,466,294
Projected Revenue + $63,225,085
Projected Expenses - $74,360,862
Projected Bank Account $17,330,517
 
Salary Cap
Salary Cap $81,000,000
Total Payroll $73,640,750
Remaining Cap Space $7,359,250