• RHL Hockey Sim
  • Day 119Game 856
    Ducks4
    Stars5
    Boxscore 0 Likes
  • Day 119Game 856
    Gulls2
    Stars4
    Boxscore 0 Likes
  • Day 123Game 888
    Reign0
    Gulls0
    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
Roman Josi
 
 
 
D
 
34 $9,500,000 $9,500,000 $9,500,000 $9,500,000 UFA - - - - -
Brad Marchand
 
LW
 
 
 
36 $7,500,000 $7,500,000 $7,500,000 $7,500,000 UFA - - - - -
Patrik Laine
 
LW
 
 
 
26 $7,500,000 RFA - - - - - - - -
Alex DeBrincat
 
 
RW
 
 
27 $6,750,000 RFA - - - - - - - -
Boone Jenner
C
 
 
 
 
31 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - - -
Jaccob Slavin
 
 
 
D
 
30 $5,300,000 UFA - - - - - - - -
Jonathan Huberdeau
C
 
 
 
 
31 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Tristan Jarry
 
 
 
 
G
29 $4,300,000 UFA - - - - - - - -
Mikael Backlund
C
 
 
 
 
35 $4,250,000 $4,250,000 $4,250,000 $4,250,000 UFA - - - - -
Mikey Anderson
 
 
 
D
 
25 $4,125,000 $4,125,000 $4,125,000 $4,125,000 $4,125,000 $4,125,000 $4,125,000 UFA - -
Bryan Rust
 
 
RW
 
 
32 $4,000,000 $4,000,000 $4,000,000 UFA - - - - - -
Adam Henrique
C
 
 
 
 
35 $4,000,000 UFA - - - - - - - -
John Carlson
 
 
 
D
 
35 $3,250,000 $3,250,000 UFA - - - - - - -
Joey Daccord
 
 
 
 
G
28 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
Andrew Peeke
 
 
 
D
 
26 $2,500,000 RFA - - - - - - - -
James van Riemsdyk
 
LW
 
 
 
35 $1,750,000 $1,750,000 $1,750,000 UFA - - - - - -
Isac Lundestrom
C
 
 
 
 
25 $1,000,000 RFA - - - - - - - -
Juuso Valimaki
 
 
 
D
 
26 $1,000,000 RFA - - - - - - - -
Brock Faber
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Seth Jarvis
C
 
 
 
 
23 $925,000 RFA - - - - - - - -
Shane Pinto
C
 
 
 
 
24 $925,000 RFA - - - - - - - -
Urho Vaakanainen
 
 
 
D
 
26 $850,000 $850,000 $850,000 UFA - - - - - -
Brandon Biro
C
 
 
 
 
26 $800,000 RFA - - - - - - - -
Bonus $1,750,000 - - - - - - - - -
PRO TOTALS $86,425,000 $49,675,000 $45,475,000 $31,375,000 $10,125,000 $4,125,000 $4,125,000 $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
Connor McMichael
C
 
 
 
 
24 $1,250,000 $1,250,000 $1,250,000 RFA - - - - - -
Jakub Lauko
C
 
 
 
 
24 $1,000,000 $1,000,000 RFA - - - - - - -
Graeme Clarke
 
 
RW
 
 
23 $950,000 $950,000 RFA - - - - - - -
Adam Beckman
 
LW
 
 
 
23 $950,000 RFA - - - - - - - -
Nikita Okhotiuk
 
 
 
D
 
24 $950,000 RFA - - - - - - - -
Serron Noel
 
 
RW
 
 
24 $925,000 RFA - - - - - - - -
Artem Guryev
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Matvei Petrov
 
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Sasha Pastujov
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Antonio Stranges
C
 
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Antti Tuomisto
 
 
 
D
 
24 $875,000 $875,000 RFA - - - - - - -
Daemon Hunt
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
John Farinacci
C
 
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Mavrik Bourque
C
 
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Simon Edvinsson
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
William Dufour
 
 
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Erik Portillo
 
 
 
 
G
25 $875,000 RFA - - - - - - - -
Jett Woo
 
 
 
D
 
24 $850,000 $850,000 RFA - - - - - - -
Michael Callahan
 
 
 
D
 
25 $850,000 $850,000 RFA - - - - - - -
Jean-Luc Foudy
C
 
 
 
 
22 $850,000 RFA - - - - - - - -
Jordan Spence
 
 
 
D
 
23 $850,000 RFA - - - - - - - -
Jack Matier
 
 
 
D
 
21 $775,000 $775,000 $775,000 RFA - - - - - -
Olivier Nadeau
 
 
RW
 
 
22 $775,000 $775,000 $775,000 RFA - - - - - -
Curtis Hall
C
 
 
 
 
24 $775,000 $775,000 RFA - - - - - - -
Evan Fitzpatrick
 
 
 
 
G
27 $750,000 RFA - - - - - - - -
FARM TOTALS $22,125,000 $15,975,000 $5,425,000 $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
Bruce Boudreau 70 $0 $0 $0 $0 $0 $0 - - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 27 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 109,848  4,068  68% $95  $10,435,560
Level 2: 5000 92,869  3,440  69% $60  $5,572,140
Level 3: 2000 30,564  1,132  57% $45  $1,375,380
Level 4: 4000 71,644  2,653  66% $26  $1,862,744
Level 5: 1000 19,356  717  72% $200  $3,871,200
Total Attendance: 324,281  12,010 67% - $24,272,875

Balance Sheet

Income
Home Games Left 14
Average Attendance - % 12,010 (67%)
Average Income per Game $898,995
Year to Date Revenue $ 24,272,875
Estimated Revenue $12,585,935
End Year Estimated Revenue $36,858,810
  Expense
Days Remaining 1
Pro Expenses Per Days $450,130
Pro Year To Date Expenses $450,130
Farm Expenses Per Days $10,612
Farm Year To Date Expenses $10,612
Pro Payroll $86,425,000
Estimated Season Expenses $86,885,742

Bank Account
Current Funds $4,416,230
Projected Revenue + $36,858,810
Projected Expenses - $86,885,742
Projected Bank Account $-45,610,702
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $86,425,000
Remaining Cap Space $-2,925,000