• German Fantasy Hockey League
  • Day 121Game 829
    Tampa Bay Lightning1
    New York Islanders3
    Boxscore 0 Likes
  • Day 124Game 847
    Tampa Bay Lightning0
    Ottawa Senators0
    Preview 0 Likes
  • Day 126Game 862
    Tampa Bay Lightning0
    Ottawa Senators0
    Preview 0 Likes
  • Day 121Game 870
    Knights0
    Stingrays2
    Boxscore 0 Likes
  • Day 123Game 889
    Stingrays0
    Everblades0
    Preview 0 Likes
  • Day 126Game 906
    Bears0
    Stingrays0
    Preview 0 Likes
  • Day 127Game 922
    Stingrays0
    Checkers0
    Preview 0 Likes
  • Day 129Game 932
    Bruins
    Stingrays
    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
Nikita Kucherov
 
 
RW
 
 
32 $9,500,000 $9,500,000 UFA - - - - - - -
Yanni Gourde
C
LW
RW
 
 
34 $5,166,666 UFA - - - - - - - -
Calvin De Haan
 
 
 
D
 
34 $5,000,000 UFA - - - - - - - -
Jack Campbell
 
 
 
 
G
33 $5,000,000 UFA - - - - - - - -
Andrew Cogliano
C
LW
 
 
 
38 $4,500,000 UFA - - - - - - - -
Alexander Kerfoot
 
LW
RW
 
 
31 $3,500,000 $3,500,000 $3,500,000 UFA - - - - - -
Kevin Shattenkirk
 
 
 
D
 
36 $3,500,000 UFA - - - - - - - -
Marcus Johansson
 
LW
RW
 
 
35 $3,500,000 UFA - - - - - - - -
Alex Goligoski
 
 
 
D
 
40 $3,000,000 UFA - - - - - - - -
Alexander Romanov
 
 
 
D
 
25 $2,500,000 $2,500,000 $2,500,000 RFA - - - - - -
Jake Allen
 
 
 
 
G
35 $2,500,000 UFA - - - - - - - -
Tyson Jost
C
 
 
 
 
27 $2,000,000 $2,000,000 RFA - - - - - - -
Vladislav Namestnikov
C
LW
RW
 
 
33 $2,000,000 $2,000,000 UFA - - - - - - -
Jake Evans
C
 
 
 
 
29 $1,700,000 RFA - - - - - - - -
David Jiricek
 
 
 
D
 
22 $1,500,000 $1,500,000 RFA - - - - - - -
Matty Beniers
C
 
 
 
 
23 $1,500,000 RFA - - - - - - - -
Ryan Poehling
C
LW
 
 
 
26 $1,400,000 $1,400,000 RFA - - - - - - -
Max Jones
 
LW
RW
 
 
27 $1,295,000 $1,295,000 RFA - - - - - - -
Nick Perbix
 
 
 
D
 
27 $1,125,000 $1,125,000 RFA - - - - - - -
Zach Aston-Reese
 
LW
RW
 
 
31 $775,000 $775,000 $775,000 UFA - - - - - -
Cole Koepke
 
LW
RW
 
 
27 $775,000 $775,000 RFA - - - - - - -
Connor Carrick
 
 
 
D
 
31 $775,000 $775,000 UFA - - - - - - -
Hunter Shepard
 
 
 
 
G
30 $775,000 $775,000 UFA - - - - - - -
Taylor Raddysh
 
 
RW
 
 
27 $758,333 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $64,044,999 $27,920,000 $6,775,000 $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
Tucker Poolman
 
 
 
D
 
32 $2,500,000 $2,500,000 UFA - - - - - - -
Nolan Allan
 
 
 
D
 
22 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Jack Finley
C
 
 
 
 
23 $1,000,000 $1,000,000 RFA - - - - - - -
Gage Goncalves
 
LW
 
 
 
24 $1,000,000 RFA - - - - - - - -
Maxim Groshev
 
LW
RW
 
 
24 $950,000 $950,000 $950,000 RFA - - - - - -
Magnus Chrona
 
 
 
 
G
25 $900,000 $900,000 $900,000 RFA - - - - - -
Ville Ottavainen
 
 
 
D
 
23 $900,000 RFA - - - - - - - -
Jack Thompson
 
 
 
D
 
23 $850,000 $850,000 RFA - - - - - - -
Ivan Lodnia
 
 
RW
 
 
26 $850,000 RFA - - - - - - - -
Nolan Foote
 
LW
 
 
 
25 $825,000 RFA - - - - - - - -
Ryan Bednard
 
 
 
 
G
28 $800,000 RFA - - - - - - - -
Gabriel Fortier
C
LW
 
 
 
25 $775,000 $775,000 $775,000 RFA - - - - - -
Nicolas Beaudin
 
 
 
D
 
26 $775,000 $775,000 RFA - - - - - - -
Greg McKegg
C
LW
 
 
 
33 $762,500 UFA - - - - - - - -
Ethan Samson
 
 
 
D
 
22 $750,000 $750,000 $750,000 RFA - - - - - -
Matthew Struthers
C
LW
RW
 
 
26 $750,000 $750,000 $750,000 RFA - - - - - -
Shawn St. Amant
 
LW
RW
 
 
29 $750,000 $750,000 $750,000 UFA - - - - - -
Alex Green
 
 
 
D
 
27 $750,000 $750,000 RFA - - - - - - -
Jaydon Dureau
 
LW
 
 
 
24 $750,000 $750,000 RFA - - - - - - -
Austin Wagner
 
LW
RW
 
 
28 $750,000 RFA - - - - - - - -
Ben Thomas
 
 
 
D
 
29 $750,000 RFA - - - - - - - -
Colton Poolman
 
 
 
D
 
30 $750,000 UFA - - - - - - - -
Dan Renouf
 
 
 
D
 
31 $750,000 UFA - - - - - - - -
Dmitry Semykin
 
 
 
D
 
25 $750,000 RFA - - - - - - - -
Emil Larmi
 
 
 
 
G
29 $750,000 RFA - - - - - - - -
Ilya Konovalov
 
 
 
 
G
27 $750,000 RFA - - - - - - - -
Jean-Francois Berube
 
 
 
 
G
34 $750,000 UFA - - - - - - - -
Kyle Topping
C
 
 
 
 
26 $750,000 RFA - - - - - - - -
Lassi Thomson
 
 
 
D
 
25 $750,000 RFA - - - - - - - -
Lucas Wallmark
C
 
 
 
 
30 $750,000 UFA - - - - - - - -
Michael Krutil
 
 
 
D
 
23 $750,000 RFA - - - - - - - -
Tanner Fritz
C
 
RW
 
 
34 $750,000 UFA - - - - - - - -
FARM TOTALS $27,387,500 $12,500,000 $5,875,000 $0 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $2,738,750 $1,250,000 $587,500 $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
Jon Cooper 56 $4,750,000 - - - - - - - - -
COACHING TOTALS $4,750,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 25 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 7092 135,046  5,402  76% $140  $18,906,440
Level 2: 5000 106,455  4,258  85% $80  $8,516,400
Level 3: 2000 44,042  1,762  88% $50  $2,202,100
Level 4: 4000 86,607  3,464  87% $35  $3,031,245
Level 5: 1000 22,082  883  88% $250  $5,520,500
Total Attendance: 394,232  15,769 83% - $41,994,355

Balance Sheet

Income
Home Games Left 16
Average Attendance - % 15,769 (83%)
Average Income per Game $1,679,774
Year to Date Revenue $ 41,994,355
Estimated Revenue $26,876,387
End Year Estimated Revenue $68,870,742
  Expense
Days Remaining 2
Pro Expenses Per Days $349,213
Pro Year To Date Expenses $698,426
Farm Expenses Per Days $16,108
Farm Year To Date Expenses $32,216
Pro Payroll $64,044,999
Farm Payroll $2,738,750
Coach Payroll $4,750,000
Estimated Season Expenses $72,264,391

Bank Account
Current Funds $155,645,863
Projected Revenue + $68,870,742
Projected Expenses - $72,264,391
Projected Bank Account $152,252,214
 
Salary Cap
Salary Cap $88,000,000
Total Pro Team Payroll $64,044,999
Total Farm Team Payroll $2,738,750
Total Coaches Payroll $4,750,000
Remaining Cap Space $16,466,251