• German Fantasy Hockey League
  • Day 156Game 1011
    Edmonton Oilers2
    Dallas Stars3
    Boxscore 0 Likes
  • Day 156Game 1131
    Knights5
    Barons2
    Boxscore 0 Likes
  • Day 160Game 1157
    Barons1
    Admirals2
    Boxscore 0 Likes
  • Day 163Game 1179
    Lynx2
    Barons3
    Boxscore 0 Likes
  • Day 164Game 1188
    Barons
    Lumberjacks
    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
John Tavares
C
LW
 
 
 
35 $14,500,000 UFA - - - - - - - -
David Savard
 
 
 
D
 
35 $6,600,000 UFA - - - - - - - -
David Perron
 
LW
RW
 
 
37 $6,500,000 UFA - - - - - - - -
Frederik Andersen
 
 
 
 
G
36 $6,400,000 UFA - - - - - - - -
Jakub Vrana
 
LW
RW
 
 
29 $5,250,000 $5,250,000 UFA - - - - - - -
Gustav Nyquist
 
LW
RW
 
 
36 $5,000,000 UFA - - - - - - - -
Filip Chytil
C
LW
 
 
 
26 $4,437,500 $4,437,500 $4,437,500 RFA - - - - - -
Jonas Siegenthaler
 
 
 
D
 
28 $3,400,000 $3,400,000 RFA - - - - - - -
Niko Mikkola
 
 
 
D
 
29 $2,500,000 $2,500,000 UFA - - - - - - -
Laurent Brossoit
 
 
 
 
G
32 $1,750,000 $1,750,000 UFA - - - - - - -
Luke Hughes
 
 
 
D
 
22 $1,500,000 $1,500,000 $1,500,000 RFA - - - - - -
Eetu Luostarinen
C
LW
 
 
 
27 $1,500,000 $1,500,000 RFA - - - - - - -
Matt Benning
 
 
 
D
 
31 $1,250,000 $1,250,000 UFA - - - - - - -
Ales Stezka
 
 
 
 
G
28 $1,100,000 RFA - - - - - - - -
Connor Brown
 
LW
RW
 
 
31 $1,000,000 $1,000,000 UFA - - - - - - -
Ty Dellandrea
C
 
RW
 
 
25 $863,333 RFA - - - - - - - -
Kaedan Korczak
 
 
 
D
 
24 $825,000 $825,000 RFA - - - - - - -
Tyler Motte
C
LW
RW
 
 
30 $800,000 UFA - - - - - - - -
Julien Gauthier
 
 
RW
 
 
28 $787,500 $787,500 RFA - - - - - - -
John Ludvig
 
 
 
D
 
25 $775,000 $775,000 RFA - - - - - - -
Paul Cotter
C
LW
 
 
 
26 $775,000 $775,000 RFA - - - - - - -
Vinnie Hinostroza
 
LW
RW
 
 
31 $775,000 $775,000 UFA - - - - - - -
Riley Barber
 
LW
RW
 
 
31 $750,000 $750,000 UFA - - - - - - -
Alexander Petrovic
 
 
 
D
 
33 $750,000 UFA - - - - - - - -
Radim Zohorna
C
LW
RW
 
 
29 $750,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $70,538,333 $27,275,000 $5,937,500 $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
Taylor Hall
 
LW
 
 
 
34 $6,000,000 UFA - - - - - - - -
Drew Commesso
 
 
 
 
G
23 $1,500,000 $1,500,000 $1,500,000 RFA - - - - - -
Corson Ceulemans
 
 
 
D
 
22 $1,000,000 $1,000,000 RFA - - - - - - -
Cross Hanas
 
LW
 
 
 
23 $1,000,000 $1,000,000 RFA - - - - - - -
Calle Clang
 
 
 
 
G
23 $950,000 $950,000 $950,000 RFA - - - - - -
Pavel Novak
 
 
RW
 
 
23 $850,000 $850,000 $850,000 RFA - - - - - -
Brett Murray
 
LW
 
 
 
27 $775,000 $775,000 RFA - - - - - - -
Matt Villalta
 
 
 
 
G
26 $775,000 $775,000 RFA - - - - - - -
Brayden Tracey
 
LW
 
 
 
24 $775,000 RFA - - - - - - - -
Liam Coughlin
C
LW
 
 
 
31 $775,000 UFA - - - - - - - -
Matej Tomek
 
 
 
 
G
28 $750,000 $750,000 $750,000 UFA - - - - - -
Brycen Martin
 
 
 
D
 
29 $750,000 $750,000 UFA - - - - - - -
Chaz Reddekopp
 
 
 
D
 
28 $750,000 $750,000 RFA - - - - - - -
Evan Fitzpatrick
 
 
 
 
G
27 $750,000 $750,000 RFA - - - - - - -
Julius Vahatalo
C
LW
 
 
 
30 $750,000 $750,000 UFA - - - - - - -
Libor Hajek
 
 
 
D
 
27 $750,000 $750,000 RFA - - - - - - -
Linus Karlsson
C
 
 
 
 
26 $750,000 $750,000 RFA - - - - - - -
Markus Nurmi
 
LW
RW
 
 
27 $750,000 $750,000 RFA - - - - - - -
Michael Clarke
C
 
 
 
 
31 $750,000 $750,000 UFA - - - - - - -
Mitchell Hoelscher
C
 
 
 
 
25 $750,000 $750,000 RFA - - - - - - -
Patrick Newell
C
LW
 
 
 
29 $750,000 $750,000 UFA - - - - - - -
Adam Huska
 
 
 
 
G
28 $750,000 RFA - - - - - - - -
Alex Kile
 
LW
 
 
 
31 $750,000 UFA - - - - - - - -
Carsen Twarynski
 
LW
 
 
 
28 $750,000 RFA - - - - - - - -
Dean Stewart
 
 
 
D
 
27 $750,000 RFA - - - - - - - -
Eetu Makiniemi
 
 
 
 
G
26 $750,000 RFA - - - - - - - -
Ethan Prow
 
 
 
D
 
33 $750,000 UFA - - - - - - - -
Julius Honka
 
 
 
D
 
30 $750,000 UFA - - - - - - - -
Kyle Platzer
C
 
RW
 
 
30 $750,000 UFA - - - - - - - -
Luke Johnson
C
 
 
 
 
31 $750,000 UFA - - - - - - - -
Marko Dano
C
LW
RW
 
 
31 $750,000 UFA - - - - - - - -
Remi Elie
 
LW
RW
 
 
30 $750,000 UFA - - - - - - - -
Ronald Knot
 
 
 
D
 
31 $750,000 UFA - - - - - - - -
FARM TOTALS $31,650,000 $15,100,000 $4,050,000 $0 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $3,165,000 $1,510,000 $405,000 $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
Ryan Warsofsky 36 $750,000 $750,000 $750,000 - - - - - - -
COACHING TOTALS $750,000 $750,000 $750,000 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 33 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6547 173,395  5,254  80% $140  $24,275,300
Level 2: 4800 141,305  4,282  89% $80  $11,304,400
Level 3: 2000 57,917  1,755  88% $50  $2,895,850
Level 4: 4000 110,054  3,335  83% $35  $3,851,890
Level 5: 1000 28,991  879  88% $250  $7,247,750
Total Attendance: 511,662  15,505 85% - $54,532,706

Balance Sheet

Income
Home Games Left 8
Average Attendance - % 15,505 (85%)
Average Income per Game $1,652,506
Year to Date Revenue $ 54,532,706
Estimated Revenue $13,220,050
End Year Estimated Revenue $67,752,756
  Expense
Days Remaining 2
Pro Expenses Per Days $361,870
Pro Year To Date Expenses $723,740
Farm Expenses Per Days $19,403
Farm Year To Date Expenses $38,806
Pro Payroll $70,538,333
Farm Payroll $3,165,000
Coach Payroll $750,000
Estimated Season Expenses $75,215,879

Bank Account
Current Funds $140,763,969
Projected Revenue + $67,752,756
Projected Expenses - $75,215,879
Projected Bank Account $133,300,846
 
Salary Cap
Salary Cap $88,000,000
Total Pro Team Payroll $70,538,333
Total Farm Team Payroll $3,165,000
Total Coaches Payroll $750,000
Remaining Cap Space $13,546,667