• 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
Filip Forsberg
C
LW
RW
 
 
31 $8,500,000 UFA - - - - - - - -
Brandon Montour
 
 
 
D
 
31 $7,142,857 $7,142,857 $7,142,857 UFA - - - - - -
Erik Cernak
 
 
 
D
 
28 $5,200,000 $5,200,000 RFA - - - - - - -
Linus Ullmark
 
 
 
 
G
32 $5,000,000 $5,000,000 UFA - - - - - - -
Jamie Oleksiak
 
 
 
D
 
33 $4,600,000 $4,600,000 UFA - - - - - - -
Brandon Saad
 
LW
RW
 
 
33 $4,500,000 $4,500,000 UFA - - - - - - -
Joel Armia
 
LW
RW
 
 
32 $3,400,000 $3,400,000 UFA - - - - - - -
Alexis Lafreniere
 
LW
RW
 
 
24 $2,325,000 RFA - - - - - - - -
Fyodor Svechkov
C
LW
 
 
 
22 $1,500,000 $1,500,000 $1,500,000 RFA - - - - - -
Kevin Korchinski
 
 
 
D
 
21 $1,500,000 $1,500,000 $1,500,000 RFA - - - - - -
Yaroslav Askarov
 
 
 
 
G
23 $1,500,000 $1,500,000 RFA - - - - - - -
Rem Pitlick
C
LW
RW
 
 
28 $1,100,000 $1,100,000 RFA - - - - - - -
Mason Lohrei
 
 
 
D
 
24 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Rasmus Kupari
C
LW
RW
 
 
25 $1,000,000 $1,000,000 RFA - - - - - - -
Urho Vaakanainen
 
 
 
D
 
26 $850,000 $850,000 RFA - - - - - - -
Jordan Harris
 
 
 
D
 
25 $850,000 RFA - - - - - - - -
Brendan Perlini
 
LW
RW
 
 
29 $825,000 RFA - - - - - - - -
William Lockwood
 
 
RW
 
 
27 $775,000 $775,000 RFA - - - - - - -
Mads Sogaard
 
 
 
 
G
25 $775,000 RFA - - - - - - - -
Spencer Martin
 
 
 
 
G
30 $775,000 UFA - - - - - - - -
Trey Fix-Wolansky
 
 
RW
 
 
26 $775,000 RFA - - - - - - - -
Michael Amadio
C
LW
RW
 
 
29 $762,500 RFA - - - - - - - -
Adam Edstrom
C
LW
 
 
 
25 $750,000 $750,000 RFA - - - - - - -
Juuso Parssinen
C
LW
 
 
 
24 $750,000 $750,000 RFA - - - - - - -
Spencer Stastney
 
 
 
D
 
25 $750,000 $750,000 RFA - - - - - - -
Jacob Peterson
C
LW
 
 
 
26 $750,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $57,655,357 $41,317,857 $11,142,857 $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
Lian Bichsel
 
 
 
D
 
21 $1,500,000 $1,500,000 $1,500,000 RFA - - - - - -
Nico Myatovic
C
LW
 
 
 
21 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Emil Heineman
 
LW
RW
 
 
24 $1,000,000 $1,000,000 RFA - - - - - - -
Victor Soderstrom
 
 
 
D
 
24 $949,668 RFA - - - - - - - -
Hardy Haman Aktell
 
 
 
D
 
27 $900,000 $900,000 $900,000 RFA - - - - - -
Amadeus Lombardi
C
 
 
 
 
22 $850,000 $850,000 $850,000 RFA - - - - - -
Daniil Chechelev
 
 
 
 
G
24 $850,000 RFA - - - - - - - -
Tanner Kaspick
C
 
 
 
 
27 $825,000 RFA - - - - - - - -
Tyler Benson
 
LW
RW
 
 
27 $825,000 RFA - - - - - - - -
Artem Guryev
 
 
 
D
 
22 $800,000 $800,000 $800,000 RFA - - - - - -
Jack Rathbone
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
Mason Geertsen
 
LW
 
D
 
30 $775,000 UFA - - - - - - - -
Ty Smith
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
Lucas Ciona
 
LW
 
 
 
22 $750,000 $750,000 $750,000 RFA - - - - - -
Adam Wilsby
 
 
 
D
 
25 $750,000 $750,000 RFA - - - - - - -
Callum Booth
 
 
 
 
G
28 $750,000 $750,000 RFA - - - - - - -
Patrick Harper
C
 
 
 
 
27 $750,000 $750,000 RFA - - - - - - -
Victor Rask
C
LW
 
 
 
32 $750,000 $750,000 UFA - - - - - - -
Vitali Kravtsov
 
 
RW
 
 
26 $750,000 $750,000 RFA - - - - - - -
Artem Anisimov
C
LW
 
 
 
37 $750,000 UFA - - - - - - - -
Collin Adams
C
LW
 
 
 
27 $750,000 RFA - - - - - - - -
Eetu Tuulola
 
 
RW
 
 
27 $750,000 RFA - - - - - - - -
Ryan McGregor
C
LW
 
 
 
26 $750,000 RFA - - - - - - - -
Ryan Merkley
 
 
 
D
 
25 $750,000 RFA - - - - - - - -
Tim Soderlund
 
LW
RW
 
 
27 $750,000 RFA - - - - - - - -
Tyler Lewington
 
 
 
D
 
31 $750,000 UFA - - - - - - - -
FARM TOTALS $21,574,668 $10,550,000 $5,800,000 $0 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $2,157,467 $1,055,000 $580,000 $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
John Gruden 54 $8,000,000 - - - - - - - - -
COACHING TOTALS $8,000,000 $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: 5113 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 $57,655,357
Farm Payroll $2,157,467
Coach Payroll $8,000,000
Estimated Season Expenses $67,812,824

Bank Account
Current Funds $88,382,680
Projected Revenue + $0
Projected Expenses - $67,812,824
Projected Bank Account $20,569,856
 
Salary Cap
Salary Cap $88,000,000
Total Pro Team Payroll $57,655,357
Total Farm Team Payroll $2,157,467
Total Coaches Payroll $8,000,000
Remaining Cap Space $20,187,176