• German Fantasy Hockey League
  • Day 5Game 37
    Carolina Hurricanes3
    Detroit Red Wings2
    Boxscore 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
Sebastian Aho
C
LW
RW
 
 
23 $8,454,000 $8,454,000 RFA - - - - - - -
Ryan O'Reilly
C
 
 
 
 
29 $7,500,000 RFA - - - - - - - -
Dustin Brown
 
LW
RW
 
 
36 $6,600,000 UFA - - - - - - - -
Rickard Rakell
C
LW
RW
 
 
27 $3,789,444 RFA - - - - - - - -
Jonathan Quick
 
 
 
 
G
34 $2,995,000 $2,995,000 UFA - - - - - - -
Derek Forbort
 
 
 
D
 
28 $2,525,000 $2,525,000 RFA - - - - - - -
Rasmus Kupari
C
 
 
 
 
20 $1,500,000 $1,500,000 $1,500,000 RFA - - - - - -
Andrei Svechnikov
 
LW
RW
 
 
20 $1,500,000 $1,500,000 RFA - - - - - - -
Colton Sceviour
 
LW
RW
 
 
31 $1,200,000 $1,200,000 UFA - - - - - - -
Kevin Hancock
 
LW
 
 
 
22 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Riley Sutter
 
 
RW
 
 
21 $850,000 $850,000 $850,000 RFA - - - - - -
Igor Shesterkin
 
 
 
 
G
25 $850,000 RFA - - - - - - - -
Andreas Johnsson
 
LW
RW
 
 
26 $787,500 RFA - - - - - - - -
Giorgio Estephan
C
 
 
 
 
23 $500,000 $500,000 RFA - - - - - - -
Jonathan Ericsson
 
 
 
D
 
36 $450,000 $450,000 UFA - - - - - - -
Oscar Fantenberg
 
 
 
D
 
29 $450,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $40,950,944 $20,974,000 $3,350,000 $0 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
Jake Bean
 
 
 
D
 
22 $1,500,000 $1,500,000 RFA - - - - - - -
Kristian Vesalainen
 
LW
RW
 
 
21 $1,500,000 $1,500,000 RFA - - - - - - -
Olli Juolevi
 
 
 
D
 
22 $1,500,000 $1,500,000 RFA - - - - - - -
Philippe Myers
 
 
 
D
 
23 $1,000,000 RFA - - - - - - - -
Sam Montembeault
 
 
 
 
G
24 $750,000 RFA - - - - - - - -
Warren Foegele
 
LW
 
 
 
24 $746,667 $746,667 RFA - - - - - - -
Nicolas Roy
C
 
RW
 
 
23 $720,000 $720,000 RFA - - - - - - -
Brad Malone
C
LW
 
 
 
31 $700,000 $700,000 UFA - - - - - - -
Tyler Graovac
C
LW
 
 
 
27 $700,000 $700,000 RFA - - - - - - -
Keegan Lowe
 
 
 
D
 
27 $675,000 $675,000 RFA - - - - - - -
Marek Mazanec
 
 
 
 
G
29 $650,000 RFA - - - - - - - -
Tom Nilsson
 
 
 
D
 
27 $500,000 RFA - - - - - - - -
Alexey Marchenko
 
 
 
D
 
28 $450,000 $450,000 RFA - - - - - - -
Cameron Hebig
C
 
RW
 
 
23 $450,000 $450,000 RFA - - - - - - -
Mattias Backman
 
 
 
D
 
28 $450,000 $450,000 RFA - - - - - - -
Ryan Sproul
 
 
 
D
 
27 $450,000 $450,000 RFA - - - - - - -
Simon Hjalmarsson
 
LW
RW
 
 
31 $450,000 $450,000 UFA - - - - - - -
Steven Lorentz
C
 
 
 
 
24 $450,000 $450,000 RFA - - - - - - -
Dawson Leedahl
 
LW
 
 
 
24 $450,000 RFA - - - - - - - -
Hayden Hodgson
 
 
RW
 
 
24 $450,000 RFA - - - - - - - -
Nick Schilkey
 
 
RW
 
 
26 $450,000 RFA - - - - - - - -
Victor Antipin
 
 
 
D
 
28 $450,000 RFA - - - - - - - -
FARM TOTALS $15,441,667 $10,741,667 $0 $0 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $1,544,167 $1,074,167 $0 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
Gerard Gallant 53 $750,000 - - - - - - - - -
COACHING TOTALS $750,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 2 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6680 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 $40,950,944
Farm Payroll $1,544,167
Coach Payroll $750,000
Estimated Season Expenses $43,245,111

Bank Account
Current Funds $79,145,935
Projected Revenue + $0
Projected Expenses - $43,245,111
Projected Bank Account $35,900,824
 
Salary Cap
Salary Cap $81,500,000
Total Pro Team Payroll $40,950,944
Total Farm Team Payroll $1,544,167
Total Coaches Payroll $750,000
Remaining Cap Space $38,254,889