• German Fantasy Hockey League
  • Day 116Game 796
    St.Louis Blues3
    Vancouver Canucks8
    Boxscore 0 Likes
  • Day 124Game 851
    St.Louis Blues
    Edmonton Oilers
    Preview 0 Likes
  • Day 116Game 842
    Admirals5
    Bulldogs4
    Boxscore 0 Likes
  • Day 118Game 855
    Bulldogs3
    Whalers4
    Boxscore 0 Likes
  • Day 121Game 876
    Bears3
    Bulldogs6
    Boxscore 0 Likes
  • Day 123Game 882
    Moose8
    Bulldogs3
    Boxscore 0 Likes
  • Day 124Game 895
    Bulldogs
    Voyageurs
    Preview 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
Aleksander Barkov
C
 
 
 
 
30 $10,000,000 $10,000,000 UFA - - - - - - -
Seth Jones
 
 
 
D
 
31 $9,500,000 UFA - - - - - - - -
Kevin Fiala
 
LW
RW
 
 
29 $7,875,000 $7,875,000 $7,875,000 UFA - - - - - -
Brock Nelson
C
LW
 
 
 
34 $6,000,000 UFA - - - - - - - -
Vincent Trocheck
C
 
RW
 
 
32 $5,625,000 $5,625,000 $5,625,000 UFA - - - - - -
Josh Anderson
 
LW
RW
 
 
31 $5,500,000 $5,500,000 $5,500,000 UFA - - - - - -
Tristan Jarry
 
 
 
 
G
30 $5,375,000 UFA - - - - - - - -
Jeff Petry
 
 
 
D
 
38 $5,000,000 UFA - - - - - - - -
Noah Hanifin
 
 
 
D
 
28 $4,950,000 RFA - - - - - - - -
Mattias Samuelsson
 
 
 
D
 
25 $4,285,714 $4,285,714 $4,285,714 RFA - - - - - -
Barclay Goodrow
C
LW
RW
 
 
32 $3,641,667 $3,641,667 UFA - - - - - - -
Sean Walker
 
 
 
D
 
31 $3,600,000 UFA - - - - - - - -
Pierre Engvall
 
LW
RW
 
 
29 $2,250,000 RFA - - - - - - - -
Ethan Bear
 
 
 
D
 
28 $2,062,500 $2,062,500 $2,062,500 UFA - - - - - -
Blake Lizotte
C
 
 
 
 
28 $1,675,000 $1,675,000 RFA - - - - - - -
Jonathon Merrill
 
 
 
D
 
33 $1,200,000 UFA - - - - - - - -
Ross Colton
C
LW
 
 
 
29 $1,125,000 RFA - - - - - - - -
Matthew Nieto
 
LW
RW
 
 
33 $900,000 $900,000 UFA - - - - - - -
Cayden Primeau
 
 
 
 
G
26 $890,000 $890,000 RFA - - - - - - -
Tanner Jeannot
 
LW
RW
 
 
28 $800,000 RFA - - - - - - - -
Bobby McMann
C
 
 
 
 
29 $750,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $83,004,881 $42,454,881 $25,348,214 $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
Fabian Lysell
 
 
RW
 
 
22 $1,500,000 $1,500,000 RFA - - - - - - -
Roby Jarventie
 
LW
 
 
 
23 $1,500,000 RFA - - - - - - - -
Sam Poulin
 
LW
RW
 
 
24 $1,500,000 RFA - - - - - - - -
Mathieu Olivier
 
 
RW
 
 
28 $1,100,000 $1,100,000 RFA - - - - - - -
Adam Ginning
 
 
 
D
 
25 $1,000,000 $1,000,000 RFA - - - - - - -
Joel Blomqvist
 
 
 
 
G
23 $1,000,000 RFA - - - - - - - -
Brian Halonen
 
LW
RW
 
 
26 $925,000 $925,000 RFA - - - - - - -
Dmitri Ovchinnikov
C
LW
 
 
 
23 $900,000 $900,000 $900,000 RFA - - - - - -
Jack Matier
 
 
 
D
 
22 $900,000 $900,000 $900,000 RFA - - - - - -
Jacob Perreault
 
 
RW
 
 
23 $863,333 $863,333 $863,333 RFA - - - - - -
Felix Robert
C
LW
 
 
 
26 $857,500 $857,500 $857,500 RFA - - - - - -
Tuukka Tieksola
 
 
RW
 
 
24 $850,000 $850,000 RFA - - - - - - -
Wade Allison
 
 
RW
 
 
28 $785,000 $785,000 RFA - - - - - - -
Dryden Hunt
 
LW
RW
 
 
30 $775,000 $775,000 UFA - - - - - - -
Jake Massie
 
 
 
D
 
28 $775,000 $775,000 RFA - - - - - - -
Jaret Anderson-Dolan
C
LW
RW
 
 
26 $775,000 $775,000 RFA - - - - - - -
Philip Kemp
 
 
 
D
 
26 $775,000 $775,000 RFA - - - - - - -
Brady Keeper
 
 
 
D
 
29 $775,000 RFA - - - - - - - -
Brian Pinho
C
 
RW
 
 
30 $775,000 UFA - - - - - - - -
Maximus Wanner
 
 
 
D
 
22 $750,000 $750,000 $750,000 RFA - - - - - -
Alexander Pashin
C
LW
RW
 
 
23 $750,000 $750,000 RFA - - - - - - -
Benjamin Kraws
 
 
 
 
G
25 $750,000 $750,000 RFA - - - - - - -
Isaac Poulter
 
 
 
 
G
24 $750,000 $750,000 RFA - - - - - - -
Joe Carroll
 
LW
 
 
 
24 $750,000 $750,000 RFA - - - - - - -
Marshall Rifai
 
 
 
D
 
27 $750,000 $750,000 RFA - - - - - - -
Milos Kelemen
 
LW
RW
 
 
26 $750,000 $750,000 RFA - - - - - - -
Parker Ford
C
 
RW
 
 
25 $750,000 $750,000 RFA - - - - - - -
Pavol Regenda
 
LW
RW
 
 
26 $750,000 $750,000 RFA - - - - - - -
Santtu Kinnunen
 
 
 
D
 
26 $750,000 $750,000 RFA - - - - - - -
Taylor Gauthier
 
 
 
 
G
24 $750,000 $750,000 RFA - - - - - - -
Vincent Sevigny
 
 
 
D
 
24 $750,000 $750,000 RFA - - - - - - -
Aidan McDonough
 
LW
 
 
 
26 $750,000 RFA - - - - - - - -
Alexis Gendron
C
 
RW
 
 
22 $750,000 RFA - - - - - - - -
Declan Carlile
 
 
 
D
 
25 $750,000 RFA - - - - - - - -
Marcus Bjork
 
 
 
D
 
28 $750,000 RFA - - - - - - - -
Matt Jurusik
 
 
 
 
G
28 $750,000 RFA - - - - - - - -
Wyatt Aamodt
 
 
 
D
 
28 $750,000 RFA - - - - - - - -
FARM TOTALS $31,830,833 $21,780,833 $4,270,833 $0 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $3,183,083 $2,178,083 $427,083 $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
Craig Berube 58 $750,000 - - - - - - - - -
COACHING TOTALS $750,000 $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: 6096 133,808  5,352  88% $140  $18,733,120
Level 2: 5000 106,587  4,263  85% $80  $8,526,960
Level 3: 2000 45,143  1,806  90% $50  $2,257,150
Level 4: 4000 84,588  3,384  85% $35  $2,960,580
Level 5: 1000 22,211  888  89% $250  $5,552,750
Total Attendance: 392,337  15,693 87% - $41,833,617

Balance Sheet

Income
Home Games Left 16
Average Attendance - % 15,693 (87%)
Average Income per Game $1,673,345
Year to Date Revenue $ 41,833,617
Estimated Revenue $26,773,515
End Year Estimated Revenue $68,607,132
  Expense
Days Remaining 2
Pro Expenses Per Days $425,152
Pro Year To Date Expenses $850,304
Farm Expenses Per Days $19,019
Farm Year To Date Expenses $38,038
Pro Payroll $83,004,881
Farm Payroll $3,183,083
Coach Payroll $750,000
Estimated Season Expenses $87,826,306

Bank Account
Current Funds $239,779,336
Projected Revenue + $68,607,132
Projected Expenses - $87,826,306
Projected Bank Account $220,560,162
 
Salary Cap
Salary Cap $88,000,000
Total Pro Team Payroll $83,004,881
Total Farm Team Payroll $3,183,083
Total Coaches Payroll $750,000
Remaining Cap Space $1,062,036