• German Fantasy Hockey League
  •  

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
 
27 $9,500,000 RFA - - - - - - - -
Brock Boeser
 
 
RW
 
 
27 $6,650,000 $6,650,000 $6,650,000 RFA - - - - - -
Colton Parayko
 
 
 
D
 
31 $6,500,000 $6,500,000 UFA - - - - - - -
MacKenzie Weegar
 
 
 
D
 
30 $6,250,000 $6,250,000 $6,250,000 UFA - - - - - -
Brad Marchand
 
LW
 
 
 
36 $6,250,000 $6,250,000 UFA - - - - - - -
Nick Schmaltz
C
 
RW
 
 
28 $5,850,000 RFA - - - - - - - -
Teuvo Teravainen
 
LW
RW
 
 
30 $5,400,000 $5,400,000 $5,400,000 UFA - - - - - -
Pavel Zacha
C
LW
RW
 
 
27 $4,750,000 $4,750,000 $4,750,000 RFA - - - - - -
Tyler Myers
 
 
 
D
 
34 $3,750,000 $3,750,000 UFA - - - - - - -
Alex Newhook
C
LW
 
 
 
23 $2,900,000 $2,900,000 $2,900,000 RFA - - - - - -
Marc-Andre Fleury
 
 
 
 
G
40 $2,800,000 * UFA - - - - - - - -
Zach Whitecloud
 
 
 
D
 
28 $2,750,000 RFA - - - - - - - -
Alexandre Carrier
 
 
 
D
 
28 $2,500,000 RFA - - - - - - - -
Ryan Hartman
C
 
RW
 
 
30 $1,700,000 RFA - - - - - - - -
Logan Stankoven
C
 
RW
 
 
21 $1,500,000 $1,500,000 $1,500,000 RFA - - - - - -
Simon Edvinsson
 
 
 
D
 
21 $1,500,000 $1,500,000 RFA - - - - - - -
Simon Nemec
 
 
 
D
 
20 $1,500,000 $1,500,000 RFA - - - - - - -
Jacob Bernard-Docker
 
 
 
D
 
24 $1,000,000 RFA - - - - - - - -
Trevor van Riemsdyk
 
 
 
D
 
33 $950,000 UFA - - - - - - - -
Joshua Roy
 
LW
RW
 
 
21 $900,000 $900,000 $900,000 RFA - - - - - -
Alex Lyon
 
 
 
 
G
32 $900,000 $900,000 UFA - - - - - - -
Samuel Fagemo
 
LW
RW
 
 
24 $775,000 $775,000 $775,000 RFA - - - - - -
Michael Pezzetta
 
LW
RW
 
 
26 $750,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $77,325,000 $49,525,000 $29,125,000 $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
 
 
 
20 $1,500,000 $1,500,000 RFA - - - - - - -
James Malatesta
 
LW
 
 
 
21 $1,250,000 $1,250,000 $1,250,000 RFA - - - - - -
John Farinacci
C
 
 
 
 
23 $1,250,000 $1,250,000 $1,250,000 RFA - - - - - -
Ross Johnston
 
LW
 
 
 
30 $1,100,000 $1,100,000 $1,100,000 UFA - - - - - -
Jeremie Poirier
 
 
 
D
 
22 $1,000,000 $1,000,000 RFA - - - - - - -
Blake McLaughlin
 
LW
 
 
 
24 $850,000 $850,000 RFA - - - - - - -
Jansen Harkins
C
LW
 
 
 
27 $850,000 RFA - - - - - - - -
Walker Duehr
 
 
RW
 
 
27 $825,000 $825,000 $825,000 RFA - - - - - -
Benjamin Jones
C
 
 
 
 
25 $775,000 $775,000 RFA - - - - - - -
Corey Schueneman
 
 
 
D
 
29 $775,000 $775,000 UFA - - - - - - -
Scott Sabourin
 
 
RW
 
 
32 $775,000 $775,000 UFA - - - - - - -
Shane Bowers
C
 
 
 
 
25 $775,000 $775,000 RFA - - - - - - -
Joachim Blichfeld
 
LW
RW
 
 
26 $750,000 $750,000 RFA - - - - - - -
Joseph LaBate
C
LW
 
 
 
31 $750,000 $750,000 UFA - - - - - - -
Louis Crevier
 
 
 
D
 
23 $750,000 $750,000 RFA - - - - - - -
Lucas Condotta
 
LW
 
 
 
27 $750,000 $750,000 RFA - - - - - - -
Matt Lorito
C
LW
RW
 
 
34 $750,000 $750,000 UFA - - - - - - -
Nick Abruzzese
C
LW
 
 
 
25 $750,000 $750,000 RFA - - - - - - -
T.J. Tynan
C
 
 
 
 
32 $750,000 $750,000 UFA - - - - - - -
Tyson Kozak
C
 
 
 
 
22 $750,000 $750,000 RFA - - - - - - -
Adam Cracknell
C
 
RW
 
 
39 $750,000 UFA - - - - - - - -
Arvid Holm
 
 
 
 
G
26 $750,000 RFA - - - - - - - -
Cole Moberg
 
 
 
D
 
24 $750,000 RFA - - - - - - - -
Graham Knott
C
LW
 
 
 
27 $750,000 RFA - - - - - - - -
Jordan Gross
 
 
 
D
 
29 $750,000 RFA - - - - - - - -
Pascal Laberge
C
 
 
 
 
26 $750,000 RFA - - - - - - - -
Tyler Sikura
C
LW
 
 
 
32 $750,000 UFA - - - - - - - -
Xavier Bernard
 
 
 
D
 
24 $750,000 RFA - - - - - - - -
FARM TOTALS $23,725,000 $16,875,000 $4,425,000 $0 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $2,372,500 $1,687,500 $442,500 $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
COACHING TOTALS $0 $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: 7717 0% $140  $0
Level 2: 5000 0% $80  $0
Level 3: 2000 0% $50  $0
Level 4: 4000 0% $35  $0
Level 5: 1000 0% $250  $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 $0
End Year Estimated Revenue $0
  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 $77,325,000
Farm Payroll $2,372,500
Coach Payroll $0
Estimated Season Expenses $79,697,500

Bank Account
Current Funds $184,560,117
Projected Revenue + $0
Projected Expenses - $79,697,500
Projected Bank Account $104,862,617
 
Salary Cap
Salary Cap $88,000,000
Total Pro Team Payroll $77,325,000
Total Farm Team Payroll $2,372,500
Total Coaches Payroll $0
Remaining Cap Space $8,302,500