• German Fantasy Hockey League
  • Day 191Game 1271
    Chicago Blackhawks1
    Winnipeg Jets3
    Boxscore 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Charlie McAvoy
 
 
 
D
 
28 $9,500,000 RFA - - - - - - - -
Tomas Hertl
C
LW
 
 
 
32 $8,137,500 $8,137,500 $8,137,500 UFA - - - - - -
Brock Boeser
 
 
RW
 
 
28 $6,650,000 $6,650,000 $6,650,000 UFA - - - - - -
Colton Parayko
 
 
 
D
 
32 $6,500,000 $6,500,000 UFA - - - - - - -
MacKenzie Weegar
 
 
 
D
 
31 $6,250,000 $6,250,000 $6,250,000 UFA - - - - - -
Brad Marchand
 
LW
 
 
 
37 $6,250,000 $6,250,000 UFA - - - - - - -
Nick Schmaltz
C
 
RW
 
 
29 $5,850,000 RFA - - - - - - - -
Teuvo Teravainen
 
LW
RW
 
 
31 $5,400,000 $5,400,000 $5,400,000 UFA - - - - - -
Pavel Zacha
C
LW
RW
 
 
28 $4,750,000 $4,750,000 $4,750,000 UFA - - - - - -
Tyler Myers
 
 
 
D
 
35 $3,750,000 $3,750,000 UFA - - - - - - -
Sergei Bobrovsky
 
 
 
 
G
37 $3,400,000 $3,400,000 UFA - - - - - - -
Alex Newhook
C
LW
 
 
 
24 $2,900,000 $2,900,000 $2,900,000 RFA - - - - - -
Marc-Andre Fleury
 
 
 
 
G
41 $2,800,000 * UFA - - - - - - - -
Alexandre Carrier
 
 
 
D
 
29 $2,500,000 RFA - - - - - - - -
Ryan Hartman
C
 
RW
 
 
31 $1,700,000 UFA - - - - - - - -
Simon Edvinsson
 
 
 
D
 
22 $1,500,000 $1,500,000 RFA - - - - - - -
Simon Nemec
 
 
 
D
 
21 $1,500,000 $1,500,000 RFA - - - - - - -
Logan Stankoven
C
 
RW
 
 
22 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Joshua Roy
 
LW
RW
 
 
22 $900,000 $900,000 $900,000 RFA - - - - - -
Samuel Fagemo
 
LW
RW
 
 
25 $775,000 $775,000 $775,000 RFA - - - - - -
Mark Jankowski
C
LW
 
 
 
31 $775,000 $775,000 UFA - - - - - - -
Tyler Johnson
C
LW
RW
 
 
35 $750,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $83,537,500 $60,437,500 $36,762,500 $0 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Jiri Kulich
C
LW
 
 
 
21 $1,500,000 $1,500,000 RFA - - - - - - -
Ross Johnston
 
LW
 
 
 
31 $1,100,000 $1,100,000 $1,100,000 UFA - - - - - -
Jeremie Poirier
 
 
 
D
 
23 $1,000,000 $1,000,000 RFA - - - - - - -
Thomas Greiss
 
 
 
 
G
39 $1,000,000 UFA - - - - - - - -
James Malatesta
 
LW
 
 
 
22 $950,000 $950,000 $950,000 RFA - - - - - -
John Farinacci
C
 
 
 
 
24 $950,000 $950,000 $950,000 RFA - - - - - -
Matt Stienburg
C
 
 
 
 
25 $950,000 $950,000 $950,000 RFA - - - - - -
Blake McLaughlin
 
LW
 
 
 
25 $850,000 $850,000 RFA - - - - - - -
Jansen Harkins
C
LW
 
 
 
28 $850,000 RFA - - - - - - - -
Walker Duehr
 
 
RW
 
 
28 $825,000 $825,000 $825,000 UFA - - - - - -
Benjamin Jones
C
 
 
 
 
26 $775,000 $775,000 RFA - - - - - - -
Corey Schueneman
 
 
 
D
 
30 $775,000 $775,000 UFA - - - - - - -
Scott Sabourin
 
 
RW
 
 
33 $775,000 $775,000 UFA - - - - - - -
Shane Bowers
C
 
 
 
 
26 $775,000 $775,000 RFA - - - - - - -
Cameron Crotty
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
Josh Bloom
 
LW
 
 
 
22 $775,000 RFA - - - - - - - -
Logan Day
 
 
 
D
 
31 $775,000 UFA - - - - - - - -
Linden Marshall
 
 
 
 
G
27 $750,000 $750,000 $750,000 RFA - - - - - -
Joachim Blichfeld
 
LW
RW
 
 
27 $750,000 $750,000 RFA - - - - - - -
Joseph LaBate
C
LW
 
 
 
32 $750,000 $750,000 UFA - - - - - - -
Louis Crevier
 
 
 
D
 
24 $750,000 $750,000 RFA - - - - - - -
Lucas Condotta
 
LW
 
 
 
28 $750,000 $750,000 RFA - - - - - - -
Nick Abruzzese
C
LW
 
 
 
26 $750,000 $750,000 RFA - - - - - - -
Robbie Russo
 
 
 
D
 
32 $750,000 $750,000 UFA - - - - - - -
T.J. Tynan
C
 
 
 
 
33 $750,000 $750,000 UFA - - - - - - -
Tyson Kozak
C
 
 
 
 
23 $750,000 $750,000 RFA - - - - - - -
Adam Cracknell
C
 
RW
 
 
40 $750,000 UFA - - - - - - - -
Arvid Holm
 
 
 
 
G
27 $750,000 RFA - - - - - - - -
Cole Moberg
 
 
 
D
 
25 $750,000 RFA - - - - - - - -
Dylan Ferguson
 
 
 
 
G
27 $750,000 RFA - - - - - - - -
Graham Knott
C
LW
 
 
 
28 $750,000 RFA - - - - - - - -
Jordan Gross
 
 
 
D
 
30 $750,000 UFA - - - - - - - -
Kevin Poulin
 
 
 
 
G
35 $750,000 UFA - - - - - - - -
Michael Pezzetta
 
LW
RW
 
 
27 $750,000 RFA - - - - - - - -
Oscar Dansk
 
 
 
 
G
31 $750,000 UFA - - - - - - - -
Pascal Laberge
C
 
 
 
 
27 $750,000 RFA - - - - - - - -
Paul LaDue
 
 
 
D
 
33 $750,000 UFA - - - - - - - -
Tyler Sikura
C
LW
 
 
 
33 $750,000 UFA - - - - - - - -
Xavier Bernard
 
 
 
D
 
25 $750,000 RFA - - - - - - - -
FARM TOTALS $31,900,000 $17,975,000 $5,525,000 $0 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $3,190,000 $1,797,500 $552,500 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Sheldon Keefe 43 $750,000 $750,000 - - - - - - - -
COACHING TOTALS $750,000 $750,000 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 41 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7717 222,865  5,436  70% $140  $31,201,100
Level 2: 5000 176,991  4,317  86% $80  $14,159,280
Level 3: 2000 73,859  1,801  90% $50  $3,692,950
Level 4: 4000 139,615  3,405  85% $35  $4,886,525
Level 5: 1000 36,787  897  90% $250  $9,196,750
Total Attendance: 650,117  15,857 80% - $69,450,266

Balance Sheet

Income
Home Games Left 0
Average Attendance - % 15,857 (80%)
Average Income per Game $1,693,909
Year to Date Revenue $ 69,450,266
Estimated Revenue $0
End Year Estimated Revenue $69,450,266
  Expense
Days Remaining 2
Pro Expenses Per Days $427,855
Pro Year To Date Expenses $855,710
Farm Expenses Per Days $18,551
Farm Year To Date Expenses $37,102
Pro Payroll $83,537,500
Farm Payroll $3,190,000
Coach Payroll $750,000
Estimated Season Expenses $88,370,312

Bank Account
Current Funds $175,237,632
Projected Revenue + $69,450,266
Projected Expenses - $88,370,312
Projected Bank Account $156,317,586
 
Salary Cap
Salary Cap $88,000,000
Total Pro Team Payroll $83,537,500
Total Farm Team Payroll $3,190,000
Total Coaches Payroll $750,000
Remaining Cap Space $522,500