• 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
Anze Kopitar
C
 
 
 
 
37 17 3 $7,000,000 $7,000,000 UFA - - - -
Ryan Nugent-Hopkins
C
LW
RW
 
 
31 12 4 $6,000,000 $6,000,000 $6,000,000 UFA - - -
Colton Parayko
 
 
 
D
 
31 9 6 $5,750,000 $5,750,000 UFA - - - -
Tyler Bertuzzi
 
LW
RW
 
 
29 9 4 $5,650,000 $5,650,000 $5,650,000 UFA - - -
Connor Brown
 
LW
RW
 
 
30 10 4 $4,350,000 $4,350,000 UFA - - - -
Noah Hanifin
 
 
 
D
 
27 8 4 $4,750,000 $4,750,000 $4,750,000 $4,750,000 UFA - -
Jared McCann
C
LW
RW
 
 
28 9 7 $3,750,000 $3,750,000 $3,750,000 $3,750,000 $3,750,000 $3,750,000 UFA
Gustav Forsling
 
 
 
D
 
28 8 4 $4,250,000 $4,250,000 $4,250,000 $4,250,000 UFA - -
Jamie Benn
C
LW
RW
 
 
35 16 3 $5,650,000 UFA - - - - -
Lawson Crouse
 
LW
RW
 
 
27 8 4 $4,050,000 $4,050,000 $4,050,000 $4,050,000 UFA - -
Adam Larsson
 
 
 
D
 
32 12 6 $4,750,000 $4,750,000 UFA - - - -
Stuart Skinner
 
 
 
 
G
26 6 2 $3,700,000 RFA - - - - -
Jared Spurgeon
 
 
 
D
 
35 14 2 $3,000,000 UFA - - - - -
Jake Evans
C
LW
RW
 
 
28 8 2 $2,250,000 UFA - - - - -
Daniel Sprong
 
LW
RW
 
 
27 8 4 $2,100,000 UFA - - - - -
Matty Beniers
C
 
 
 
 
22 2 3 $1,500,000 $1,500,000 RFA - - - -
Jaroslav Halak
 
 
 
 
G
39 17 2 $800,000 UFA - - - - -
Jacob Markstrom
 
 
 
 
G
34 14 5 $750,000 $750,000 $750,000 UFA - - -
Marcus Johansson
C
LW
RW
 
 
34 13 4 $650,000 $650,000 $650,000 UFA - - -
Tyler Motte
C
LW
RW
 
 
29 8 3 $650,000 $650,000 $650,000 UFA - - -
Arber Xhekaj
 
 
 
D
 
23 3 3 $650,000 RFA - - - - -
Kevin Shattenkirk
 
 
 
D
 
35 16 3 $650,000 UFA - - - - -
Lukas Sedlak
C
LW
RW
 
 
31 3 2 $650,000 UFA - - - - -
PRO TOTALS $73,300,000 $53,850,000 $30,500,000 $16,800,000 $3,750,000 $3,750,000 $0

Farm Team Payroll

Finances - Farm Team Payroll >
Players Position(s) Age Seasons Contract Length 26 27 28 29 30 31 32
Kevin Korchinski
 
 
 
D
 
20 1 3 $1,500,000 $1,500,000 $1,500,000 RFA - - -
Jansen Harkins
C
 
 
 
 
27 7 4 $1,500,000 RFA - - - - -
Jakub Zboril
 
 
 
D
 
27 8 2 $1,400,000 UFA - - - - -
Xavier Bourgault
C
 
 
 
 
22 2 3 $1,250,000 $1,250,000 RFA - - - -
Victor Mete
 
 
 
D
 
26 7 4 $1,200,000 RFA - - - - -
Logan Stanley
 
 
 
D
 
26 6 2 $1,000,000 $1,000,000 RFA - - - -
Colton Dach
C
LW
RW
 
 
21 2 3 $975,000 $975,000 RFA - - - -
Braeden Kressler
C
 
 
 
 
21 1 3 $880,000 $880,000 $880,000 RFA - - -
Djibril Toure
 
 
 
D
 
21 1 3 $880,000 $880,000 $880,000 RFA - - -
Alex Stalock
 
 
 
 
G
37 15 1 $880,000 $880,000 UFA - - - -
Conner Roulette
C
LW
RW
 
 
21 1 3 $825,000 $825,000 $825,000 RFA - - -
Josh Filmon
 
LW
RW
 
 
20 1 3 $825,000 $825,000 $825,000 RFA - - -
Fabian Wagner
C
LW
RW
 
 
20 1 3 $750,000 $750,000 $750,000 RFA - - -
Uvis Balinskis
 
 
 
D
 
28 1 3 $700,000 $700,000 $700,000 UFA - - -
Chase Bradley
C
LW
RW
 
 
22 2 3 $690,000 $690,000 RFA - - - -
Kaidan Mbereko
 
 
 
 
G
21 1 3 $650,000 $650,000 $650,000 RFA - - -
Ryan Bischel
 
 
 
 
G
25 1 3 $650,000 $650,000 $650,000 RFA - - -
James Hamblin
 
LW
RW
 
 
25 1 2 $650,000 $650,000 RFA - - - -
Magnus Hellberg
 
 
 
 
G
33 3 3 $650,000 $650,000 UFA - - - -
Maros Jedlicka
 
LW
RW
 
 
22 1 2 $650,000 $650,000 RFA - - - -
Stanislav Demin
 
 
 
D
 
24 2 3 $650,000 $650,000 RFA - - - -
Bobby Trivigno
C
LW
RW
 
 
25 3 3 $650,000 RFA - - - - -
Christian Krygier
 
 
 
D
 
24 3 3 $650,000 RFA - - - - -
Cole Krygier
 
 
 
D
 
24 3 3 $650,000 RFA - - - - -
Darren Helm
C
LW
RW
 
 
37 16 2 $650,000 UFA - - - - -
Jere Innala
 
LW
RW
 
 
26 3 3 $650,000 RFA - - - - -
Jet Greaves
 
 
 
 
G
23 3 3 $650,000 RFA - - - - -
Joel Hanley
 
 
 
D
 
33 8 3 $650,000 UFA - - - - -
John Moore
 
 
 
D
 
34 14 3 $650,000 UFA - - - - -
Marc McLaughlin
C
 
 
 
 
25 3 3 $650,000 RFA - - - - -
Matt Brown
 
LW
RW
 
 
25 5 3 $650,000 RFA - - - - -
Nate Clurman
 
 
 
D
 
26 3 3 $650,000 RFA - - - - -
Nathan Beaulieu
 
 
 
D
 
31 11 2 $650,000 UFA - - - - -
Riese Gaber
 
LW
RW
 
 
25 3 3 $650,000 RFA - - - - -
Vince Hinostroza
C
LW
RW
 
 
30 9 2 $650,000 UFA - - - - -
Zach Solow
C
LW
RW
 
 
26 3 3 $650,000 RFA - - - - -
FARM TOTALS $28,905,000 $15,055,000 $7,660,000 $0 $0 $0 $0
SALARY CAP TOTALS $2,890,500 $1,505,500 $766,000 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 26 27 28 29 30 31 32 33 34 35
John Hynes 49 $1,000,000 - - - - - - - - -
COACHING TOTALS $1,000,000 $0 $0 $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 223,179  6,199  99% $87  $19,416,573
Level 2: 5250 186,023  5,167  98% $49  $9,115,127
Level 3: 2600 92,133  2,559  98% $26  $2,395,458
Level 4: 4200 150,127  4,170  99% $14  $2,101,778
Level 5: 1200 37,203  1,033  86% $193  $7,180,179
Total Attendance: 688,665  19,130 98% - $54,291,177

FARM Attendance - 36 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 76289 33  0% $2500  $82,500
Level 2: 195652 13  0% $5500  $71,500
Total Attendance: 271,941  7,554 3% - $6,073,215

Balance Sheet

Income
Home Games Left 5
Average Attendance - % 19,130 (98%)
Average Income per Game $1,508,088
Year to Date Revenue $ 60,364,392
Estimated Revenue $7,540,441
End Year Estimated Revenue $61,831,618
  Expense
Days Remaining 1
Pro Expenses Per Days $472,500
Pro Year To Date Expenses $472,500
Farm Expenses Per Days $18,979
Farm Year To Date Expenses $18,979
Pro Payroll $77,301,000
Farm Payroll $2,890,500
Coach Payroll $1,000,000
Estimated Season Expenses $81,682,979

Bank Account
Current Funds $24,556,669
Projected Revenue + $61,831,618
Projected Expenses - $81,682,979
Projected Bank Account $4,705,308
 
Salary Cap
Salary Cap $82,000,000
Total Payroll $80,813,500
Remaining Cap Space $1,186,500