• RHL Hockey Sim
  • Day 121Game 863
    Devils3
    Golden Knights5
    Boxscore 0 Likes
  • Day 121Game 863
    Comets0
    Knights0
    Preview 0 Likes
  • Day 123Game 876
    Rocket0
    Comets0
    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
 
 
 
28 $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
 
 
29 $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 - - - - - - - -
Yegor Sharangovich
C
 
 
 
 
26 $3,500,000 RFA - - - - - - - -
Oliver Ekman-Larsson
 
 
 
D
 
33 $2,300,000 $2,300,000 $2,300,000 UFA - - - - - -
Sonny Milano
 
LW
 
 
 
28 $1,900,000 $1,900,000 UFA - - - - - - -
Pierre Engvall
 
LW
 
 
 
28 $1,800,000 UFA - - - - - - - -
Emil Bemstrom
 
 
RW
 
 
25 $1,500,000 $1,500,000 RFA - - - - - - -
Sam Steel
C
 
 
 
 
27 $1,400,000 $1,400,000 UFA - - - - - - -
Jesse Puljujarvi
 
 
RW
 
 
26 $1,000,000 * $1,000,000 * $1,000,000 * UFA - - - - - -
Petr Mrazek
 
 
 
 
G
32 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Jiri Kulich
 
 
RW
 
 
20 $875,000 $875,000 RFA - - - - - - -
Andreas Athanasiou
C
 
 
 
 
30 $777,000 $777,000 $777,000 $777,000 UFA - - - - -
Daniil Miromanov
 
 
 
D
 
27 $750,000 $750,000 UFA - - - - - - -
Bonus $5,810,000 - - - - - - - - -
PRO TOTALS $91,662,000 $63,302,000 $50,677,000 $32,777,000 $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
Ty Dellandrea
C
 
 
 
 
24 $2,500,000 $2,500,000 RFA - - - - - - -
Rasmus Asplund
C
 
 
 
 
27 $1,400,000 RFA - - - - - - - -
David Gustafsson
C
 
 
 
 
24 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Mads Sogaard
 
 
 
 
G
24 $1,000,000 $1,000,000 RFA - - - - - - -
Rasmus Kupari
C
 
 
 
 
24 $1,000,000 RFA - - - - - - - -
Tobias Bjornfot
 
 
 
D
 
23 $950,000 $950,000 RFA - - - - - - -
Robert Hagg
 
 
 
D
 
29 $910,000 $910,000 $910,000 UFA - - - - - -
Joe Snively
C
 
 
 
 
29 $900,000 $900,000 $900,000 UFA - - - - - -
Ty Smith
 
 
 
D
 
24 $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
 
22 $875,000 $875,000 RFA - - - - - - -
Jack Thompson
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Jakob Pelletier
 
LW
 
 
 
23 $850,000 RFA - - - - - - - -
Mikko Kokkonen
 
 
 
D
 
24 $850,000 RFA - - - - - - - -
Nathan Legare
 
 
RW
 
 
24 $850,000 RFA - - - - - - - -
Mathias Emilio Pettersen
 
LW
 
 
 
24 $825,000 $825,000 RFA - - - - - - -
Evan Nause
 
 
 
D
 
22 $775,000 $775,000 $775,000 RFA - - - - - -
Michal Teply
 
 
RW
 
 
23 $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
 
 
 
30 $775,000 $775,000 UFA - - - - - - -
Thimo Nickl
 
 
 
D
 
23 $775,000 $775,000 RFA - - - - - - -
Dominic Toninato
C
 
 
 
 
30 $775,000 UFA - - - - - - - -
Jakob Silfverberg
 
 
RW
 
 
34 $775,000 UFA - - - - - - - -
Jakub Skarek
 
 
 
 
G
25 $775,000 RFA - - - - - - - -
Sheldon Rempal
 
 
RW
 
 
29 $775,000 UFA - - - - - - - -
Tye Felhaber
 
LW
 
 
 
26 $775,000 RFA - - - - - - - -
FARM TOTALS $25,960,000 $17,135,000 $5,235,000 $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 - 28 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 157,125  5,612  94% $83  $13,041,375
Level 2: 5000 129,423  4,622  92% $51  $6,600,573
Level 3: 2000 52,266  1,867  93% $31  $1,620,246
Level 4: 4000 106,897  3,818  95% $20  $2,137,940
Level 5: 1000 26,171  935  93% $175  $4,579,925
Total Attendance: 471,882  16,853 94% - $29,379,062

Balance Sheet

Income
Home Games Left 13
Average Attendance - % 16,853 (94%)
Average Income per Game $1,049,252
Year to Date Revenue $ 29,379,062
Estimated Revenue $13,640,279
End Year Estimated Revenue $43,019,341
  Expense
Days Remaining 1
Pro Expenses Per Days $477,406
Pro Year To Date Expenses $477,406
Farm Expenses Per Days $10,495
Farm Year To Date Expenses $10,495
Pro Payroll $91,662,000
Estimated Season Expenses $92,149,901

Bank Account
Current Funds $24,081,881
Projected Revenue + $43,019,341
Projected Expenses - $92,149,901
Projected Bank Account $-25,048,679
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $91,662,000
Remaining Cap Space $-8,162,000