• German Fantasy Hockey League
  • Day 152Game 1045
    Columbus Blue Jackets2
    St.Louis Blues4
    Boxscore 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2032/32
Artem Anisimov
C
LW
 
 
 
35 $14,614,500 UFA - - - - - - - -
Ryan McDonagh
 
 
 
D
 
34 $7,750,000 UFA - - - - - - - -
Matt Murray
 
 
 
 
G
29 $6,250,000 RFA - - - - - - - -
Alec Martinez
 
 
 
D
 
36 $6,000,000 $6,000,000 UFA - - - - - - -
Paul Stastny
C
LW
 
 
 
38 $5,200,000 * $5,200,000 * UFA - - - - - - -
Travis Sanheim
 
 
 
D
 
27 $4,675,000 $4,675,000 RFA - - - - - - -
Semyon Varlamov
 
 
 
 
G
35 $2,500,000 $2,500,000 UFA - - - - - - -
Leo Komarov
C
LW
RW
 
 
36 $2,150,000 UFA - - - - - - - -
Markus Nutivaara
 
 
 
D
 
29 $1,500,000 $1,500,000 UFA - - - - - - -
Ben Hutton
 
 
 
D
 
30 $1,500,000 UFA - - - - - - - -
Danny DeKeyser
 
 
 
D
 
33 $1,500,000 UFA - - - - - - - -
Quinn Hughes
 
 
 
D
 
24 $1,500,000 RFA - - - - - - - -
Jujhar Khaira
C
LW
 
 
 
29 $1,200,000 RFA - - - - - - - -
Cal Clutterbuck
 
 
RW
 
 
36 $1,000,000 $1,000,000 UFA - - - - - - -
Kyle Clifford
 
LW
 
 
 
32 $1,000,000 $1,000,000 UFA - - - - - - -
Kevin Bahl
 
 
 
D
 
23 $850,000 $850,000 RFA - - - - - - -
Taro Hirose
 
LW
RW
 
 
27 $850,000 $850,000 RFA - - - - - - -
Nic Petan
C
LW
RW
 
 
28 $762,500 $762,500 RFA - - - - - - -
Josiah Slavin
 
LW
 
 
 
25 $750,000 $750,000 RFA - - - - - - -
Anton Blidh
 
LW
RW
 
 
28 $750,000 RFA - - - - - - - -
Kevin Stenlund
C
 
RW
 
 
27 $750,000 RFA - - - - - - - -
Laurent Dauphin
C
LW
 
 
 
28 $750,000 RFA - - - - - - - -
C.J. Smith
 
LW
 
 
 
29 $625,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $64,427,000 $25,087,500 $0 $0 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2032/32
Justin Barron
 
 
 
D
 
22 $1,500,000 $1,500,000 RFA - - - - - - -
Mitchell Vande Sompel
 
 
 
D
 
26 $1,500,000 $1,500,000 RFA - - - - - - -
Shane Gersich
C
LW
 
 
 
27 $1,500,000 RFA - - - - - - - -
Montana Onyebuchi
 
 
 
D
 
23 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Nico Daws
 
 
 
 
G
23 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Tristen Nielsen
C
 
 
 
 
23 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Jan Mysak
C
LW
 
 
 
21 $1,000,000 $1,000,000 RFA - - - - - - -
Ryan O'Rourke
 
 
 
D
 
21 $1,000,000 $1,000,000 RFA - - - - - - -
Kasimir Kaskisuo
 
 
 
 
G
30 $1,000,000 UFA - - - - - - - -
Kai Edmonds
 
 
 
 
G
23 $900,000 $900,000 RFA - - - - - - -
Graeme Clarke
 
 
RW
 
 
22 $850,000 $850,000 RFA - - - - - - -
Josh Brook
 
 
 
D
 
24 $850,000 RFA - - - - - - - -
Cooper Zech
 
 
 
D
 
25 $837,500 $837,500 RFA - - - - - - -
Christian Jaros
 
 
 
D
 
27 $800,000 RFA - - - - - - - -
Glenn Gawdin
C
 
RW
 
 
26 $762,500 $762,500 $762,500 RFA - - - - - -
Oskar Back
C
 
 
 
 
23 $750,000 $750,000 $750,000 RFA - - - - - -
James Sanchez
 
LW
 
 
 
25 $750,000 $750,000 RFA - - - - - - -
Kyle MacLean
C
LW
 
 
 
24 $750,000 $750,000 RFA - - - - - - -
Tobie Paquette-Bisson
 
 
 
D
 
26 $750,000 $750,000 RFA - - - - - - -
Bobby Lynch
C
 
RW
 
 
25 $750,000 RFA - - - - - - - -
Dmitri Samorukov
 
 
 
D
 
24 $750,000 RFA - - - - - - - -
Joe Gambardella
C
LW
 
 
 
30 $750,000 UFA - - - - - - - -
Justin Kirkland
C
LW
RW
 
 
27 $750,000 RFA - - - - - - - -
Kurtis Gabriel
 
 
RW
 
 
30 $750,000 UFA - - - - - - - -
Markus Hannikainen
 
LW
RW
 
 
30 $750,000 UFA - - - - - - - -
Noah Juulsen
 
 
 
D
 
26 $750,000 RFA - - - - - - - -
Bryce Misley
C
LW
 
 
 
24 $650,000 $650,000 RFA - - - - - - -
Ivan Prosvetov
 
 
 
 
G
24 $650,000 RFA - - - - - - - -
Sam Houde
C
 
 
 
 
23 $500,000 $500,000 $500,000 RFA - - - - - -
Filip Larsson
 
 
 
 
G
25 $500,000 RFA - - - - - - - -
Ryan Lohin
C
 
 
 
 
27 $495,000 $495,000 $495,000 RFA - - - - - -
Samuel Laberge
 
LW
 
 
 
26 $495,000 $495,000 $495,000 RFA - - - - - -
Evan Polei
C
LW
 
 
 
27 $495,000 $495,000 RFA - - - - - - -
Ryan Dmowski
C
LW
RW
 
 
26 $495,000 RFA - - - - - - - -
Dawson Barteaux
 
 
 
D
 
23 $450,000 $450,000 RFA - - - - - - -
Tyler Angle
C
LW
 
 
 
23 $450,000 $450,000 RFA - - - - - - -
Alex Limoges
C
LW
 
 
 
26 $450,000 RFA - - - - - - - -
Colby Williams
 
 
 
D
 
28 $450,000 RFA - - - - - - - -
Josh Melnick
C
 
RW
 
 
28 $450,000 RFA - - - - - - - -
Paul Ladue
 
 
 
D
 
31 $450,000 UFA - - - - - - - -
FARM TOTALS $30,730,000 $17,885,000 $6,002,500 $0 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $3,073,000 $1,788,500 $600,250 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2032/32
Dave Tippett 59 $750,000 $750,000 - - - - - - - -
COACHING TOTALS $750,000 $750,000 $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: 6144 190,609  5,295  86% $140  $26,685,260
Level 2: 5000 154,096  4,280  86% $80  $12,327,680
Level 3: 2000 63,960  1,777  89% $50  $3,198,000
Level 4: 4000 120,407  3,345  84% $35  $4,214,245
Level 5: 1000 31,084  863  86% $250  $7,771,000
Total Attendance: 560,156  15,560 86% - $65,035,422

FARM Attendance - 34 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 67559 40  0% $2000  $80,000
Level 2: 28978 20  0% $1000  $20,000
Total Attendance: 96,537  2,839 3% - $3,938,304

Balance Sheet

Income
Home Games Left 5
Average Attendance - % 15,560 (86%)
Average Income per Game $1,806,540
Year to Date Revenue $ 68,973,726
Estimated Revenue $9,032,698
End Year Estimated Revenue $74,068,120
  Expense
Days Remaining 1
Pro Expenses Per Days $350,414
Pro Year To Date Expenses $350,414
Farm Expenses Per Days $17,866
Farm Year To Date Expenses $17,866
Pro Payroll $64,427,000
Farm Payroll $3,073,000
Coach Payroll $750,000
Estimated Season Expenses $68,618,280

Bank Account
Current Funds $129,415,301
Projected Revenue + $74,068,120
Projected Expenses - $68,618,280
Projected Bank Account $134,865,141
 
Salary Cap
Salary Cap $82,500,000
Total Pro Team Payroll $64,427,000
Total Farm Team Payroll $3,073,000
Total Coaches Payroll $750,000
Remaining Cap Space $14,250,000