• RHL Hockey Sim
  • Day 188Game 1277
    Devils4
    Islanders3
    Boxscore 0 Likes
  • Day 191Game 1303
    Devils0
    Red Wings0
    Preview 0 Likes
  • Day 188Game 1277
    Comets2
    Islanders1
    Boxscore 0 Likes
  • Day 190Game 1291
    Bruins2
    Comets1
    Boxscore 0 Likes
  • Day 191Game 1303
    Comets0
    Griffins0
    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
Aleksander Barkov
C
 
 
 
 
29 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 UFA - -
Seth Jones
 
 
 
D
 
30 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 UFA - - -
Dylan Larkin
C
 
 
 
 
28 $8,200,000 $8,200,000 $8,200,000 UFA - - - - - -
Nikolaj Ehlers
 
LW
 
 
 
29 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - -
Zach Werenski
 
 
 
D
 
27 $7,250,000 RFA - - - - - - - -
Colton Parayko
 
 
 
D
 
31 $6,200,000 $6,200,000 UFA - - - - - - -
Jacob Markstrom
 
 
 
 
G
35 $6,000,000 UFA - - - - - - - -
Oliver Bjorkstrand
 
 
RW
 
 
30 $5,400,000 $5,400,000 $5,400,000 UFA - - - - - -
Victor Olofsson
 
LW
 
 
 
29 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - -
Tyler Myers
 
 
 
D
 
35 $4,000,000 UFA - - - - - - - -
Ondrej Palat
 
LW
 
 
 
34 $3,500,000 $3,500,000 $3,500,000 UFA - - - - - -
Yegor Sharangovich
C
 
 
 
 
26 $3,500,000 RFA - - - - - - - -
Claude Giroux
 
 
RW
 
 
37 $3,000,000 UFA - - - - - - - -
Ty Dellandrea
C
 
 
 
 
24 $2,500,000 * $2,500,000 * RFA - - - - - - -
Oliver Ekman-Larsson
 
 
 
D
 
33 $2,300,000 $2,300,000 $2,300,000 UFA - - - - - -
Evan Rodrigues
C
 
 
 
 
31 $2,250,000 $2,250,000 UFA - - - - - - -
Emil Bemstrom
 
 
RW
 
 
25 $1,500,000 $1,500,000 RFA - - - - - - -
Sam Steel
C
 
 
 
 
27 $1,400,000 $1,400,000 UFA - - - - - - -
Mathieu Olivier
 
 
RW
 
 
28 $1,100,000 UFA - - - - - - - -
Petr Mrazek
 
 
 
 
G
33 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Lane Hutson
 
 
 
D
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Daniil Miromanov
 
 
 
D
 
27 $750,000 $750,000 UFA - - - - - - -
Bonus $6,110,000 - - - - - - - - -
PRO TOTALS $98,910,000 $67,950,000 $53,350,000 $32,000,000 $32,000,000 $27,000,000 $10,000,000 $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
Pierre Engvall
 
LW
 
 
 
28 $1,800,000 UFA - - - - - - - -
Rasmus Asplund
C
 
 
 
 
27 $1,400,000 RFA - - - - - - - -
David Gustafsson
C
 
 
 
 
25 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Jesse Puljujarvi
 
 
RW
 
 
26 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Mads Sogaard
 
 
 
 
G
24 $1,000,000 $1,000,000 RFA - - - - - - -
Rasmus Kupari
C
 
 
 
 
25 $1,000,000 RFA - - - - - - - -
Tobias Bjornfot
 
 
 
D
 
24 $950,000 $950,000 RFA - - - - - - -
Robert Hagg
 
 
 
D
 
30 $910,000 $910,000 $910,000 UFA - - - - - -
Joe Snively
C
 
 
 
 
29 $900,000 $900,000 $900,000 UFA - - - - - -
Ty Smith
 
 
 
D
 
25 $900,000 $900,000 RFA - - - - - - -
Eetu Liukas
C
LW
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Domenick Fensore
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Eemil Viro
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Jack Thompson
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Jiri Kulich
 
 
RW
 
 
21 $875,000 $875,000 RFA - - - - - - -
Jakob Pelletier
 
LW
 
 
 
24 $850,000 RFA - - - - - - - -
Mikko Kokkonen
 
 
 
D
 
24 $850,000 RFA - - - - - - - -
Nathan Legare
 
 
RW
 
 
24 $850,000 RFA - - - - - - - -
Mathias Emilio Pettersen
 
LW
 
 
 
25 $825,000 $825,000 RFA - - - - - - -
Evan Nause
 
 
 
D
 
22 $775,000 $775,000 $775,000 RFA - - - - - -
Alex Doucet
 
LW
 
 
 
23 $775,000 $775,000 RFA - - - - - - -
Jan Bednar
 
 
 
 
G
22 $775,000 $775,000 RFA - - - - - - -
Ross Johnston
 
LW
 
 
 
31 $775,000 $775,000 UFA - - - - - - -
Thimo Nickl
 
 
 
D
 
23 $775,000 $775,000 RFA - - - - - - -
Dominic Toninato
C
 
 
 
 
31 $775,000 UFA - - - - - - - -
Jakob Silfverberg
 
 
RW
 
 
34 $775,000 UFA - - - - - - - -
Jakub Skarek
 
 
 
 
G
25 $775,000 RFA - - - - - - - -
Sheldon Rempal
 
 
RW
 
 
29 $775,000 UFA - - - - - - - -
FARM TOTALS $25,585,000 $15,735,000 $5,460,000 $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
Guy Boucher 50 $0 $0 $0 $0 $0 $0 - - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 40 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 223,175  5,579  93% $83  $18,523,525
Level 2: 5000 186,476  4,662  93% $51  $9,510,276
Level 3: 2000 75,586  1,890  94% $31  $2,343,166
Level 4: 4000 151,909  3,798  95% $20  $3,038,180
Level 5: 1000 37,564  939  94% $175  $6,573,700
Total Attendance: 674,710  16,868 94% - $41,988,289

Balance Sheet

Income
Home Games Left 1
Average Attendance - % 16,868 (94%)
Average Income per Game $1,049,707
Year to Date Revenue $ 41,988,289
Estimated Revenue $1,049,707
End Year Estimated Revenue $43,037,996
  Expense
Days Remaining 1
Pro Expenses Per Days $515,156
Pro Year To Date Expenses $515,156
Farm Expenses Per Days $10,143
Farm Year To Date Expenses $10,143
Pro Payroll $98,910,000
Estimated Season Expenses $99,435,299

Bank Account
Current Funds $-1,219,478
Projected Revenue + $43,037,996
Projected Expenses - $99,435,299
Projected Bank Account $-57,616,781
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $98,910,000
Remaining Cap Space $-15,410,000