• German Fantasy Hockey League
  • Day 1Game 4
    Montreal Canadiens0
    Tampa Bay Lightning0
    Preview 0 Likes
  • Day 2Game 30
    Montreal Canadiens0
    Toronto Maple Leafs0
    Preview 0 Likes
  • Day 6Game 116
    Montreal Canadiens0
    Detroit Red Wings0
    Preview 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
Nicklas Backstrom
C
 
 
 
 
35 $12,000,000 UFA - - - - - - - -
Brady Tkachuk
 
LW
 
 
 
23 $8,205,714 $8,205,714 $8,205,714 RFA - - - - - -
Nic Dowd
C
 
RW
 
 
32 $4,500,000 UFA - - - - - - - -
Anton Khudobin
 
 
 
 
G
36 $4,250,000 UFA - - - - - - - -
Jake Gardiner
 
 
 
D
 
32 $4,050,000 $4,050,000 UFA - - - - - - -
Vitek Vanecek
 
 
 
 
G
26 $3,000,000 $3,000,000 $3,000,000 RFA - - - - - -
Dominik Kubalik
 
LW
RW
 
 
27 $2,500,000 RFA - - - - - - - -
Jeremy Lauzon
 
 
 
D
 
25 $2,000,000 RFA - - - - - - - -
Isac Lundestrom
C
LW
 
 
 
23 $1,800,000 RFA - - - - - - - -
Matt Tennyson
 
 
 
D
 
32 $1,500,000 $1,500,000 UFA - - - - - - -
Nils Hoglander
 
LW
RW
 
 
22 $1,500,000 $1,500,000 RFA - - - - - - -
Tim Stutzle
C
LW
 
 
 
20 $1,500,000 $1,500,000 RFA - - - - - - -
Barrett Hayton
C
LW
 
 
 
22 $1,500,000 RFA - - - - - - - -
Eeli Tolvanen
 
LW
RW
 
 
23 $1,450,000 RFA - - - - - - - -
Sam Lafferty
C
LW
RW
 
 
27 $1,150,000 RFA - - - - - - - -
Connor Clifton
 
 
 
D
 
27 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Adam Fox
 
 
 
D
 
24 $850,000 RFA - - - - - - - -
Alex Formenton
 
LW
 
 
 
23 $850,000 RFA - - - - - - - -
Ben Harpur
 
 
 
D
 
27 $797,500 RFA - - - - - - - -
Ilya Samsonov
 
 
 
 
G
25 $750,000 $750,000 $750,000 RFA - - - - - -
Janis Moser
 
 
 
D
 
22 $500,000 $500,000 $500,000 RFA - - - - - -
Haydn Fleury
 
 
 
D
 
26 $450,000 $450,000 RFA - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $56,103,214 $22,455,714 $13,455,714 $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
Alex Turcotte
C
 
 
 
 
21 $1,500,000 $1,500,000 RFA - - - - - - -
Jack Quinn
 
 
RW
 
 
21 $1,500,000 $1,500,000 RFA - - - - - - -
Morgan Geekie
C
 
RW
 
 
24 $1,400,000 RFA - - - - - - - -
Rasmus Sandin
 
 
 
D
 
22 $1,100,000 RFA - - - - - - - -
Jack Drury
C
 
 
 
 
22 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Noel Gunler
 
 
RW
 
 
21 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Jared McIsaac
 
 
 
D
 
22 $1,000,000 $1,000,000 RFA - - - - - - -
Jesse Ylonen
 
 
RW
 
 
23 $1,000,000 $1,000,000 RFA - - - - - - -
Brett Leason
 
 
RW
 
 
23 $1,000,000 RFA - - - - - - - -
Tobias Bjornfot
 
 
 
D
 
21 $1,000,000 RFA - - - - - - - -
Akira Schmid
 
 
 
 
G
22 $850,000 $850,000 $850,000 RFA - - - - - -
Tim Berni
 
 
 
D
 
22 $850,000 $850,000 $850,000 RFA - - - - - -
Vasily Ponomarev
C
 
 
 
 
20 $850,000 $850,000 $850,000 RFA - - - - - -
Mikko Kokkonen
 
 
 
D
 
21 $850,000 $850,000 RFA - - - - - - -
Michael Dal Colle
 
LW
 
 
 
26 $847,000 RFA - - - - - - - -
Jonathan Dahlen
 
LW
 
 
 
25 $825,000 RFA - - - - - - - -
Jacob MacDonald
 
 
 
D
 
29 $762,500 RFA - - - - - - - -
Will Bitten
C
 
RW
 
 
24 $762,500 RFA - - - - - - - -
Austin Strand
 
 
 
D
 
25 $750,000 $750,000 $750,000 RFA - - - - - -
Gianni Fairbrother
 
 
 
D
 
22 $750,000 $750,000 $750,000 RFA - - - - - -
Lias Andersson
C
LW
RW
 
 
24 $750,000 $750,000 $750,000 RFA - - - - - -
Anatoli Golyshev
 
LW
RW
 
 
27 $750,000 RFA - - - - - - - -
Cale Fleury
 
 
 
D
 
24 $750,000 RFA - - - - - - - -
Gerald Mayhew
C
 
RW
 
 
30 $750,000 UFA - - - - - - - -
Guillaume Brisebois
 
 
 
D
 
25 $750,000 RFA - - - - - - - -
Jayden Halbgewachs
C
LW
 
 
 
25 $750,000 RFA - - - - - - - -
Nate Schnarr
C
 
 
 
 
23 $750,000 RFA - - - - - - - -
Otto Leskinen
 
 
 
D
 
25 $750,000 RFA - - - - - - - -
Liam Hawel
C
 
 
 
 
23 $650,000 $650,000 RFA - - - - - - -
Wyatte Wylie
 
 
 
D
 
23 $650,000 $650,000 RFA - - - - - - -
Connor Corcoran
 
 
 
D
 
22 $500,000 $500,000 $500,000 RFA - - - - - -
Kale Howarth
C
LW
 
 
 
25 $500,000 RFA - - - - - - - -
Ilya Solovyov
 
 
 
D
 
22 $450,000 $450,000 $450,000 RFA - - - - - -
Andreas Wingerli
C
LW
 
 
 
25 $450,000 $450,000 RFA - - - - - - -
Arturs Silovs
 
 
 
 
G
21 $450,000 $450,000 RFA - - - - - - -
Jeff Malott
 
LW
 
 
 
26 $450,000 $450,000 RFA - - - - - - -
Jiri Patera
 
 
 
 
G
23 $450,000 $450,000 RFA - - - - - - -
Johannes Kinnvall
 
 
 
D
 
25 $450,000 $450,000 RFA - - - - - - -
Maxim Marushev
C
 
 
 
 
23 $450,000 $450,000 RFA - - - - - - -
FARM TOTALS $31,047,000 $17,600,000 $7,750,000 $0 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $3,104,700 $1,760,000 $775,000 $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
Darryl Sutter 62 $750,000 $750,000 - - - - - - - -
COACHING TOTALS $750,000 $750,000 $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: 8302 0% $140  $0
Level 2: 6000 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 4
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 $7,106,652
Pro Year To Date Expenses $7,106,652
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $56,103,214
Farm Payroll $3,104,700
Coach Payroll $750,000
Estimated Season Expenses $67,064,566

Bank Account
Current Funds $143,156,382
Projected Revenue + $0
Projected Expenses - $67,064,566
Projected Bank Account $76,091,816
 
Salary Cap
Salary Cap $82,500,000
Total Pro Team Payroll $56,103,214
Total Farm Team Payroll $3,104,700
Total Coaches Payroll $750,000
Remaining Cap Space $22,542,086