• RHL Hockey Sim
  • Day 187Game 1272
    Stars2
    Hockey Club1
    Boxscore 0 Likes
  • Day 187Game 1272
    Stars3
    Roadrunners2
    Boxscore 0 Likes
  • Day 189Game 1286
    Griffins3
    Stars1
    Boxscore 0 Likes
  • Day 191Game 1304
    Admirals0
    Stars0
    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
Kirill Kaprizov
 
LW
 
 
 
27 $11,500,000 $11,500,000 $11,500,000 $11,500,000 $11,500,000 $11,500,000 $11,500,000 $11,500,000 UFA -
Jack Eichel
C
 
 
 
 
28 $10,000,000 $10,000,000 $10,000,000 UFA - - - - - -
Timo Meier
 
 
RW
 
 
28 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA -
William Nylander
 
 
RW
 
 
28 $8,000,000 $8,000,000 $8,000,000 UFA - - - - - -
Jesper Bratt
 
LW
 
 
 
26 $7,875,000 $7,875,000 $7,875,000 $7,875,000 $7,875,000 $7,875,000 $7,875,000 UFA - -
Nikita Kucherov
 
 
RW
 
 
31 $7,500,000 $7,500,000 UFA - - - - - - -
Ilya Sorokin
 
 
 
 
G
29 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 UFA - - - -
MacKenzie Weegar
 
 
 
D
 
31 $5,500,000 UFA - - - - - - - -
Jared Spurgeon
 
 
 
D
 
35 $4,000,000 $4,000,000 UFA - - - - - - -
Logan O'Connor
 
 
RW
 
 
28 $2,250,000 $2,250,000 $2,250,000 UFA - - - - - -
Derek Forbort
 
 
 
D
 
33 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Pius Suter
C
 
 
 
 
28 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Brandon Tanev
 
LW
 
 
 
33 $2,000,000 UFA - - - - - - - -
Jarred Tinordi
 
 
 
D
 
33 $2,000,000 UFA - - - - - - - -
Erik Gustafsson
 
 
 
D
 
33 $1,250,000 $1,250,000 $1,250,000 UFA - - - - - -
Noah Gregor
C
 
 
 
 
26 $1,200,000 RFA - - - - - - - -
Cal Clutterbuck
 
 
RW
 
 
37 $1,100,000 UFA - - - - - - - -
Daniil Tarasov
 
 
 
 
G
26 $1,050,000 $1,050,000 RFA - - - - - - -
Derek Ryan
C
 
 
 
 
38 $1,000,000 $1,000,000 UFA - - - - - - -
Dmitri Voronkov
 
LW
 
 
 
24 $950,000 RFA - - - - - - - -
Dmitry Kulikov
 
 
 
D
 
34 $950,000 UFA - - - - - - - -
Zemgus Girgensons
 
LW
 
 
 
31 $950,000 UFA - - - - - - - -
Kevin Shattenkirk
 
 
 
D
 
36 $775,000 $775,000 $775,000 $775,000 UFA - - - - -
Scott Perunovich
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $82,225,000 $73,950,000 $60,400,000 $34,900,000 $34,125,000 $27,375,000 $27,375,000 $19,500,000 $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
Akito Hirose
 
 
 
D
 
26 $1,000,000 $1,000,000 RFA - - - - - - -
Chris Driedger
 
 
 
 
G
30 $1,000,000 $1,000,000 UFA - - - - - - -
Dakota Mermis
 
 
 
D
 
31 $1,000,000 $1,000,000 UFA - - - - - - -
Jacob Lucchini
C
 
 
 
 
29 $1,000,000 $1,000,000 UFA - - - - - - -
Nick DeSimone
 
 
 
D
 
30 $1,000,000 $1,000,000 UFA - - - - - - -
Christoffer Sedoff
 
 
 
D
 
23 $950,000 $950,000 RFA - - - - - - -
Taylor Gauthier
 
 
 
 
G
24 $950,000 RFA - - - - - - - -
Stanislav Svozil
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Viktor Neuchev
 
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Ben King
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Jalen Luypen
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Michael Milne
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Ryan Tverberg
C
LW
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Maxwell Crozier
 
 
 
D
 
24 $875,000 RFA - - - - - - - -
Gage Quinney
 
LW
 
 
 
29 $850,000 UFA - - - - - - - -
Reese Johnson
C
 
 
 
 
26 $850,000 RFA - - - - - - - -
Calle Rosen
 
 
 
D
 
31 $825,000 $825,000 UFA - - - - - - -
Justin Bailey
 
 
RW
 
 
29 $825,000 $825,000 UFA - - - - - - -
Andrew Agozzino
 
LW
 
 
 
34 $825,000 UFA - - - - - - - -
Mason Shaw
C
 
 
 
 
26 $800,000 $800,000 RFA - - - - - - -
Brett Murray
 
LW
 
 
 
26 $800,000 RFA - - - - - - - -
Joe Fleming
 
 
 
D
 
21 $775,000 $775,000 $775,000 RFA - - - - - -
Cameron Butler
 
 
RW
 
 
22 $775,000 $775,000 RFA - - - - - - -
Mitchell Gibson
 
 
 
 
G
25 $775,000 $775,000 RFA - - - - - - -
Patrick Giles
C
LW
RW
 
 
25 $775,000 $775,000 RFA - - - - - - -
Joe Hicketts
 
 
 
D
 
28 $775,000 UFA - - - - - - - -
FARM TOTALS $22,675,000 $16,750,000 $2,525,000 $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
Ken Hitchcock 73 $0 $0 $0 $0 $0 $0 - - - -
Gerard Gallant 59 $0 $0 $0 $0 $0 $0 - - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 41 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 232,658  5,675  95% $79  $18,379,982
Level 2: 5000 195,193  4,761  95% $49  $9,564,457
Level 3: 2000 77,951  1,901  95% $29  $2,260,579
Level 4: 4000 157,557  3,843  96% $19  $2,993,583
Level 5: 1000 38,117  930  93% $179  $6,822,943
Total Attendance: 701,476  17,109 95% - $42,022,621

Balance Sheet

Income
Home Games Left 0
Average Attendance - % 17,109 (95%)
Average Income per Game $1,024,942
Year to Date Revenue $ 42,022,621
Estimated Revenue $0
End Year Estimated Revenue $42,022,621
  Expense
Days Remaining 1
Pro Expenses Per Days $428,255
Pro Year To Date Expenses $428,255
Farm Expenses Per Days $11,367
Farm Year To Date Expenses $11,367
Pro Payroll $82,225,000
Estimated Season Expenses $82,664,622

Bank Account
Current Funds $-2,802,268
Projected Revenue + $42,022,621
Projected Expenses - $82,664,622
Projected Bank Account $-43,444,269
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $82,225,000
Remaining Cap Space $1,275,000