• Fantasy NHL
  • Fantasy NHL - hokejový online manažer
  • Fantasy NHL - hokejový online manažer
  • Anaheim Ducks
  • Arizona Coyotes
  • Boston Bruins
  • Buffalo Sabres
  • Calgary Flames
  • Carolina Hurricanes
  • Chicago Blackhawks
  • Colorado Avalanche
  • Columbus Blue Jackets
  • Dallas Stars
  • Detroit Red Wings
  • Edmonton Oilers
  • Florida Panthers
  • Los Angeles Kings
  • Minnesota Wild
  • Montreal Canadiens
  • Nashville Predators
  • New Jersey Devils
  • New York Islanders
  • New York Rangers
  • Ottawa Senators
  • Philadelphia Flyers
  • Pittsburgh Penguins
  • San Jose Sharks
  • Seattle Kraken
  • St. Louis Blues
  • Tampa Bay Lightning
  • Toronto Maple Leafs
  • Vancouver Canucks
  • Vegas Golden Knights
  • Washington Capitals
  • Winnipeg Jets

« back

next »

  • Day 31Game 253
    Senators2
    Rangers4
    Boxscore
  • Day 31Game 253
    Senators2
    Pack4
    Boxscore
  • Day 31Game 254
    Lightning1
    Devils3
    Boxscore
  • Day 31Game 254
    Crunch1
    Comets3
    Boxscore
  • Day 31Game 255
    Kings4
    Hurricanes3
    Boxscore
  • Day 31Game 255
    Reign4
    Wolves3
    Boxscore
  • Day 31Game 256
    Panthers3
    Wild4
    Boxscore
  • Day 31Game 256
    Checkers3
    Wild4
    Boxscore
  • Day 31Game 257
    Maple Leafs1
    Penguins4
    Boxscore
  • Day 31Game 257
    Marlies1
    Penguins4
    Boxscore
  • Day 31Game 258
    Canadiens4
    Predators2
    Boxscore
  • Day 31Game 258
    Rocket4
    Admirals2
    Boxscore
  • Day 31Game 259
    Islanders2
    Flames3
    Boxscore
  • Day 31Game 259
    Islanders2
    Heat3
    Boxscore
  • Day 31Game 260
    Flyers7
    Bruins1
    Boxscore
  • Day 31Game 260
    Phantoms7
    Bruins1
    Boxscore
  • Day 31Game 261
    Stars4
    Blues1
    Boxscore
  • Day 31Game 261
    Stars4
    Thunderbirds1
    Boxscore
  • Day 31Game 262
    Coyotes1
    Red Wings5
    Boxscore
  • Day 31Game 262
    Roadrunners1
    Griffins5
    Boxscore
  • Day 31Game 263
    Oilers3
    Blackhawks5
    Boxscore
  • Day 31Game 263
    Condors3
    IceHogs5
    Boxscore
  • Day 31Game 264
    Golden Knights4
    Blue Jackets1
    Boxscore
  • Day 31Game 264
    Knights4
    Monsters1
    Boxscore
  • Day 31Game 265
    Sharks4
    Capitals1
    Boxscore
  • Day 31Game 265
    Barracuda4
    Bears1
    Boxscore
  • Day 32Game 266
    Lightning3
    Wild2
    Boxscore
  • Day 32Game 266
    Crunch3
    Wild2
    Boxscore
  • Day 32Game 267
    Rangers2
    Sabres4
    Boxscore
  • Day 32Game 267
    Pack2
    Americans4
    Boxscore
  • Day 32Game 268
    Bruins1
    Flames2
    Boxscore
  • Day 32Game 268
    Bruins1
    Heat2
    Boxscore
  • Day 32Game 269
    Islanders3
    Maple Leafs1
    Boxscore
  • Day 32Game 269
    Islanders3
    Marlies1
    Boxscore
  • Day 32Game 270
    Canucks3
    Blackhawks2
    Boxscore
  • Day 32Game 270
    Canucks3
    IceHogs2
    Boxscore
  • Day 32Game 271
    Red Wings3
    Oilers1
    Boxscore
  • Day 32Game 271
    Griffins3
    Condors1
    Boxscore
  • Day 32Game 272
    Kraken2
    Capitals3
    Boxscore
  • Day 32Game 272
    Springs2
    Bears3
    Boxscore
  • Day 32Game 273
    Kings4
    Coyotes5
    Boxscore
  • Day 32Game 273
    Reign4
    Roadrunners5
    Boxscore
  • Day 33Game 274
    Sabres
    Blue Jackets
    2021-12-20
  • Day 33Game 274
    Americans
    Monsters
    2021-12-20
  • Day 33Game 275
    Blues
    Golden Knights
    2021-12-20
  • Day 33Game 275
    Thunderbirds
    Knights
    2021-12-20
  • Day 33Game 276
    Predators
    Ducks
    2021-12-20
  • Day 33Game 276
    Admirals
    Gulls
    2021-12-20
  • Day 33Game 277
    Jets
    Penguins
    2021-12-20
  • Day 33Game 277
    Moose
    Penguins
    2021-12-20
  • Day 33Game 278
    Avalanche
    Senators
    2021-12-20
  • Day 33Game 278
    Eagles
    Senators
    2021-12-20
  • Day 33Game 279
    Devils
    Panthers
    2021-12-20
  • Day 33Game 279
    Comets
    Checkers
    2021-12-20
  • Day 33Game 280
    Sharks
    Hurricanes
    2021-12-20
  • Day 33Game 280
    Barracuda
    Wolves
    2021-12-20

Finances


Pro Team Payroll

Finances - Pro 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
John Gibson
 
 
 
 
G
2019 $6,300,000 $6,300,000 $6,300,000 $6,300,000 $6,300,000 - - - - -
Victor Hedman
 
 
 
D
 
2019 $6,300,000 $6,300,000 $6,300,000 $6,300,000 - - - - - -
Phil Kessel
C
 
RW
 
 
2019 $6,000,000 - - - - - - - - -
Ryan Johansen
C
 
RW
 
 
2019 $5,600,000 $5,600,000 $5,600,000 $5,600,000 - - - - - -
Matthew Tkachuk
 
LW
 
 
 
2019 $5,000,000 - - - - - - - - -
Brandon Saad
 
LW
RW
 
 
2019 $4,500,000 $4,500,000 - - - - - - - -
Jonathan Drouin
 
LW
 
 
 
2019 $3,500,000 $3,500,000 - - - - - - - -
Sami Vatanen
 
 
 
D
 
2019 $3,000,000 $3,000,000 - - - - - - - -
Alex Chiasson
 
 
RW
 
 
2019 $3,000,000 - - - - - - - - -
Oskar Sundqvist
C
 
 
 
 
2019 $3,000,000 - - - - - - - - -
Nick Bjugstad
C
 
RW
 
 
2019 $2,900,000 - - - - - - - - -
Johnny Oduya
 
 
 
D
 
2019 $2,500,000 - - - - - - - - -
Carter Hart
 
 
 
 
G
2019 $1,600,000 - - - - - - - - -
Michal Kempny
 
 
 
D
 
2019 $1,600,000 - - - - - - - - -
Thomas Chabot
 
 
 
D
 
2019 $1,600,000 - - - - - - - - -
Tanner Jeannot
 
LW
 
 
 
2019 $1,400,000 - - - - - - - - -
Adam Boqvist
 
 
 
D
 
2019 $1,200,000 $1,200,000 - - - - - - - -
Gustav Lindstrom
 
 
 
D
 
2019 $1,000,000 $1,000,000 - - - - - - - -
Kyle Clifford
 
LW
 
 
 
2019 $1,000,000 - - - - - - - - -
Max Jones
 
LW
RW
 
 
2019 $1,000,000 - - - - - - - - -
Jordan Szwarz
C
 
RW
 
 
2019 $700,000 $700,000 - - - - - - - -
Taylor Raddysh
 
 
RW
 
 
2019 $400,000 - - - - - - - - -
PRO TOTALS $63,100,000 $32,100,000 $18,200,000 $18,200,000 $6,300,000 $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
Noah Juulsen
 
 
 
D
 
2019 $1,600,000 - - - - - - - - -
Filip Gustavsson
 
 
 
 
G
2019 $1,400,000 $1,400,000 - - - - - - - -
Brandon Pirri
C
LW
 
 
 
2019 $1,200,000 $1,200,000 - - - - - - - -
Conor Timmins
 
 
 
D
 
2019 $1,000,000 $1,000,000 - - - - - - - -
Nathan Bastian
C
 
RW
 
 
2019 $1,000,000 $1,000,000 - - - - - - - -
Mathieu Olivier
 
 
RW
 
 
2019 $1,000,000 - - - - - - - - -
Jack Rathbone
 
 
 
D
 
2019 $900,000 $900,000 - - - - - - - -
Connor Bunnaman
C
LW
 
 
 
2019 $600,000 - - - - - - - - -
Gage Goncalves
C
 
 
 
 
2019 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000
Johnathan Kovacevic
 
 
 
D
 
2019 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000
Connor Dewar
C
 
 
 
 
2019 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 -
Mikael Hakkarainen
C
 
 
 
 
2019 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 -
Axel Jonsson-Fjallby
 
LW
 
 
 
2019 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 - -
Axel Jonsson-Fjallby
 
LW
 
 
 
2019 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 - -
Axel Jonsson-Fjallby
 
LW
 
 
 
2019 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 - -
Cliff Pu
C
 
RW
 
 
2019 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 - -
Jeremy Roy
 
 
 
D
 
2019 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 - -
John Piccinich
 
 
RW
 
 
2019 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 - -
Joseph Cecconi
 
 
 
D
 
2019 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 - -
Michael Prapavessis
 
 
 
D
 
2019 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 - -
Gage Ausmus
 
 
 
D
 
2019 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 - - -
Adam Huska
 
 
 
 
G
2019 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 - - - -
James Melindy
 
 
 
D
 
2019 $100,000 $100,000 $100,000 $100,000 $100,000 - - - - -
FARM TOTALS $10,200,000 $7,000,000 $1,500,000 $1,500,000 $1,500,000 $1,400,000 $1,300,000 $1,200,000 $400,000 $200,000

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
Dave Cameron 52 $500,000 - - - - - - - - -
John Hynes 45 $10,000 - - - - - - - - -
COACHING TOTALS $510,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

Attendance - 17 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 8000 46,748  2,750  34% $100  $4,674,800
Level 2: 4000 23,536  1,384  35% $60  $1,412,160
Level 3: 5000 28,931  1,702  34% $40  $1,157,240
Level 4: 2000 11,861  698  0% $30  $355,830
Level 5: 1000 5,743  338  34% $200  $1,148,600
Total Attendance: 116,819  6,872 34% - $8,748,630

Balance Sheet

Income
Home Games Left 35
Average Attendance - % 6,872 (34%)
Average Income $514,625
Estimated Revenue $18,011,885
Year to date $8,748,630
End Year Estimated Revenue $26,760,515
  Expense
Games Remaining 65
Pro Expenses Per Day(s) $392,500
Farm Expenses Per Day(s) $4,250
Pro Year To Date Expenses $12,560,000
Farm Year To Date Expenses $136,000
Pro Payroll $63,100,000
Year to date $77,203,600
Estimated Season Expenses $64,630,000

Bank Account
Current Funds $6,333,654
Estimated Revenue + $18,011,885
Estimated Season Expenses - $65
Projected Bank Account $24,345,474
 
Salary Cap
Salary Cap $70,000,000
Total Payroll $63,100,000
Remaining Cap Space $6,900,000