• German Fantasy Hockey League
  • Day 59Game 399
    Chicago Blackhawks3
    Anaheim Ducks2
    Boxscore 0 Likes
  • Day 61Game 416
    Chicago Blackhawks0
    St.Louis Blues0
    Preview 0 Likes
  • Day 62Game 422
    Chicago Blackhawks0
    Washington Capitals0
    Preview 0 Likes
  • Day 59Game 383
    Knights1
    Bears0
    Boxscore 0 Likes
  • Day 62Game 403
    Everblades0
    Knights0
    Preview 0 Likes
  • Day 65Game 415
    Knights0
    Admirals0
    Preview 0 Likes
  • Day 67Game 434
    Bears
    Knights
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2033/33
Charlie McAvoy
 
 
 
D
 
26 $9,500,000 $9,500,000 RFA - - - - - - -
Mats Zuccarello
 
LW
RW
 
 
36 $9,500,000 UFA - - - - - - - -
Tomas Hertl
C
LW
 
 
 
30 $8,137,500 RFA - - - - - - - -
Colton Parayko
 
 
 
D
 
30 $6,500,000 $6,500,000 $6,500,000 UFA - - - - - -
Brad Marchand
 
LW
 
 
 
35 $6,250,000 $6,250,000 $6,250,000 UFA - - - - - -
Brock Boeser
 
 
RW
 
 
26 $5,875,000 RFA - - - - - - - -
Nick Schmaltz
C
 
RW
 
 
27 $5,850,000 $5,850,000 RFA - - - - - - -
Teuvo Teravainen
 
LW
RW
 
 
29 $5,400,000 RFA - - - - - - - -
Tyler Myers
 
 
 
D
 
33 $3,750,000 $3,750,000 $3,750,000 UFA - - - - - -
MacKenzie Weegar
 
 
 
D
 
29 $3,250,000 RFA - - - - - - - -
Marc-Andre Fleury
 
 
 
 
G
39 $2,800,000 * $2,800,000 * UFA - - - - - - -
Alexandre Carrier
 
 
 
D
 
27 $2,500,000 $2,500,000 RFA - - - - - - -
Pavel Zacha
C
LW
RW
 
 
26 $2,250,000 RFA - - - - - - - -
Ryan Hartman
C
 
RW
 
 
29 $1,700,000 $1,700,000 RFA - - - - - - -
Alex Newhook
C
LW
 
 
 
22 $1,500,000 RFA - - - - - - - -
Trevor van Riemsdyk
 
 
 
D
 
32 $950,000 $950,000 UFA - - - - - - -
Alex Lyon
 
 
 
 
G
31 $900,000 $900,000 $900,000 UFA - - - - - -
Andy Andreoff
C
LW
 
 
 
32 $750,000 UFA - - - - - - - -
Chris Tierney
C
 
 
 
 
29 $750,000 RFA - - - - - - - -
Travis Boyd
C
 
RW
 
 
30 $750,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $78,862,500 $40,700,000 $17,400,000 $0 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2033/33
Jiri Kulich
C
LW
 
 
 
19 $1,500,000 $1,500,000 $1,500,000 RFA - - - - - -
Simon Edvinsson
 
 
 
D
 
20 $1,500,000 $1,500,000 $1,500,000 RFA - - - - - -
Simon Nemec
 
 
 
D
 
19 $1,500,000 $1,500,000 $1,500,000 RFA - - - - - -
Jeremie Poirier
 
 
 
D
 
21 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Jacob Bernard-Docker
 
 
 
D
 
23 $1,000,000 $1,000,000 RFA - - - - - - -
Max Gildon
 
 
 
D
 
24 $1,000,000 RFA - - - - - - - -
Samuel Fagemo
 
LW
RW
 
 
23 $1,000,000 RFA - - - - - - - -
Thomas Greiss
 
 
 
 
G
37 $1,000,000 UFA - - - - - - - -
Blake McLaughlin
 
LW
 
 
 
23 $850,000 $850,000 $850,000 RFA - - - - - -
Jansen Harkins
C
LW
 
 
 
26 $850,000 $850,000 RFA - - - - - - -
Cameron Crotty
 
 
 
D
 
24 $850,000 RFA - - - - - - - -
Benjamin Jones
C
 
 
 
 
24 $775,000 $775,000 $775,000 RFA - - - - - -
Corey Schueneman
 
 
 
D
 
28 $775,000 $775,000 $775,000 UFA - - - - - -
Scott Sabourin
 
 
RW
 
 
31 $775,000 $775,000 $775,000 UFA - - - - - -
Shane Bowers
C
 
 
 
 
24 $775,000 $775,000 $775,000 RFA - - - - - -
Joachim Blichfeld
 
LW
RW
 
 
25 $750,000 $750,000 $750,000 RFA - - - - - -
Lucas Condotta
 
LW
 
 
 
26 $750,000 $750,000 $750,000 RFA - - - - - -
Matt Lorito
C
LW
RW
 
 
33 $750,000 $750,000 $750,000 UFA - - - - - -
T.J. Tynan
C
 
 
 
 
31 $750,000 $750,000 $750,000 UFA - - - - - -
Tyson Kozak
C
 
 
 
 
21 $750,000 $750,000 $750,000 RFA - - - - - -
Adam Cracknell
C
 
RW
 
 
38 $750,000 $750,000 UFA - - - - - - -
Michael Pezzetta
 
LW
RW
 
 
25 $750,000 $750,000 RFA - - - - - - -
Tyler Sikura
C
LW
 
 
 
31 $750,000 $750,000 UFA - - - - - - -
Xavier Bernard
 
 
 
D
 
23 $750,000 $750,000 RFA - - - - - - -
Jordan Gross
 
 
 
D
 
28 $750,000 RFA - - - - - - - -
Kevin Poulin
 
 
 
 
G
33 $750,000 UFA - - - - - - - -
David Hrenak
 
 
 
 
G
25 $650,000 RFA - - - - - - - -
Nick Abruzzese
C
LW
 
 
 
24 $500,000 $500,000 $500,000 RFA - - - - - -
Joseph LaBate
C
LW
 
 
 
30 $450,000 $450,000 $450,000 UFA - - - - - -
Louis Crevier
 
 
 
D
 
22 $450,000 $450,000 $450,000 RFA - - - - - -
Arvid Holm
 
 
 
 
G
25 $450,000 $450,000 RFA - - - - - - -
Graham Knott
C
LW
 
 
 
26 $450,000 $450,000 RFA - - - - - - -
Pascal Laberge
C
 
 
 
 
25 $450,000 $450,000 RFA - - - - - - -
Chad Yetman
C
 
RW
 
 
23 $450,000 RFA - - - - - - - -
Cole Coskey
 
 
RW
 
 
24 $450,000 RFA - - - - - - - -
Cole Moberg
 
 
 
D
 
23 $450,000 RFA - - - - - - - -
Cole Schneider
C
LW
 
 
 
33 $450,000 UFA - - - - - - - -
Jacob Jackson
C
LW
 
 
 
29 $450,000 RFA - - - - - - - -
Josh Wesley
 
 
 
D
 
27 $450,000 RFA - - - - - - - -
Keaton Thompson
 
 
 
D
 
28 $450,000 RFA - - - - - - - -
Ondrej Vala
 
 
 
D
 
25 $450,000 RFA - - - - - - - -
Ross Johnston
 
LW
 
 
 
29 $450,000 RFA - - - - - - - -
Walker Duehr
 
 
RW
 
 
26 $450,000 RFA - - - - - - - -
FARM TOTALS $31,300,000 $20,800,000 $14,600,000 $0 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $3,130,000 $2,080,000 $1,460,000 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2033/33
Jeff Blashill 49 $750,000 - - - - - - - - -
COACHING TOTALS $750,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 11 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7717 61,019  5,547  72% $140  $8,542,660
Level 2: 5000 47,964  4,360  87% $80  $3,837,120
Level 3: 2000 20,836  1,894  95% $50  $1,041,800
Level 4: 4000 38,394  3,490  87% $35  $1,343,790
Level 5: 1000 9,796  891  89% $250  $2,449,000
Total Attendance: 178,009  16,183 82% - $18,935,809

FARM Attendance - 12 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 23843 40  0% $2000  $80,000
Level 2: 10296 20  0% $1000  $20,000
Total Attendance: 34,139  2,845 8% - $1,623,496

Balance Sheet

Income
Home Games Left 30
Average Attendance - % 16,183 (82%)
Average Income per Game $1,721,437
Year to Date Revenue $ 20,559,305
Estimated Revenue $51,643,115
End Year Estimated Revenue $70,578,924
  Expense
Days Remaining 1
Pro Expenses Per Days $412,500
Pro Year To Date Expenses $412,500
Farm Expenses Per Days $17,423
Farm Year To Date Expenses $17,423
Pro Payroll $78,862,500
Farm Payroll $3,130,000
Coach Payroll $750,000
Estimated Season Expenses $83,172,423

Bank Account
Current Funds $188,043,240
Projected Revenue + $70,578,924
Projected Expenses - $83,172,423
Projected Bank Account $175,449,741
 
Salary Cap
Salary Cap $83,500,000
Total Pro Team Payroll $78,862,500
Total Farm Team Payroll $3,130,000
Total Coaches Payroll $750,000
Remaining Cap Space $757,500