• RHL Hockey Sim
  • Day 120Game 860
    Blackhawks2
    Oilers1
    Boxscore 0 Likes
  • Day 122Game 873
    Blackhawks0
    Predators0
    Preview 0 Likes
  • Day 120Game 860
    IceHogs5
    Condors4
    Boxscore 0 Likes
  • Day 122Game 873
    IceHogs0
    Admirals0
    Preview 0 Likes
  • Day 123Game 883
    Thunderbirds0
    IceHogs0
    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
Evander Kane
 
LW
 
 
 
33 $7,000,000 $7,000,000 UFA - - - - - - -
Mattias Ekholm
 
 
 
D
 
34 $6,200,000 $6,200,000 $6,200,000 UFA - - - - - -
Ryan Lindgren
 
 
 
D
 
26 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 UFA - -
Ryan Strome
C
 
 
 
 
31 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Cam York
 
 
 
D
 
24 $4,750,000 $4,750,000 RFA - - - - - - -
Ilya Lyubushkin
 
 
 
D
 
30 $4,000,000 $4,000,000 $4,000,000 UFA - - - - - -
Casey Cizikas
C
 
 
 
 
33 $4,000,000 * $4,000,000 * UFA - - - - - - -
Evan Bouchard
 
 
 
D
 
25 $4,000,000 $4,000,000 RFA - - - - - - -
Jonathan Drouin
 
LW
 
 
 
29 $4,000,000 $4,000,000 UFA - - - - - - -
Tommy Novak
C
 
 
 
 
27 $3,500,000 $3,500,000 $3,500,000 UFA - - - - - -
Barrett Hayton
C
 
 
 
 
24 $3,000,000 RFA - - - - - - - -
Adin Hill
 
 
 
 
G
28 $2,200,000 UFA - - - - - - - -
Vincent Desharnais
 
 
 
D
 
28 $2,000,000 $2,000,000 $2,000,000 $2,000,000 UFA - - - - -
Corey Perry
 
 
RW
 
 
39 $2,000,000 $2,000,000 UFA - - - - - - -
Mattias Janmark
C
 
 
 
 
32 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Justin Danforth
 
 
RW
 
 
31 $1,200,000 UFA - - - - - - - -
Ben Hutton
 
 
 
D
 
31 $1,000,000 $1,000,000 UFA - - - - - - -
Derek Ryan
C
 
 
 
 
38 $1,000,000 $1,000,000 UFA - - - - - - -
Brendan Gaunce
C
 
 
 
 
30 $1,000,000 UFA - - - - - - - -
Anton Lundell
C
 
 
 
 
23 $925,000 RFA - - - - - - - -
Akira Schmid
 
 
 
 
G
24 $850,000 RFA - - - - - - - -
Kevin Rooney
C
 
 
 
 
31 $850,000 UFA - - - - - - - -
Bonus $11,750,000 - - - - - - - - -
PRO TOTALS $76,925,000 $55,150,000 $27,400,000 $7,200,000 $5,200,000 $5,200,000 $5,200,000 $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
Oskar Lindblom
 
LW
 
 
 
28 $2,750,000 UFA - - - - - - - -
Austin Watson
 
LW
 
 
 
33 $2,500,000 UFA - - - - - - - -
Jordan Oesterle
 
 
 
D
 
32 $1,250,000 UFA - - - - - - - -
Connor Mackey
 
 
 
D
 
28 $1,000,000 $1,000,000 UFA - - - - - - -
Devin Shore
C
 
 
 
 
30 $1,000,000 $1,000,000 UFA - - - - - - -
Jack Ahcan
 
 
 
D
 
27 $1,000,000 $1,000,000 UFA - - - - - - -
Radim Simek
 
 
 
D
 
32 $1,000,000 $1,000,000 UFA - - - - - - -
Kyle Clifford
 
LW
 
 
 
34 $1,000,000 UFA - - - - - - - -
Max Willman
C
 
 
 
 
29 $1,000,000 UFA - - - - - - - -
Nikita Alexandrov
C
 
 
 
 
24 $1,000,000 RFA - - - - - - - -
Gabriel Fortier
 
LW
 
 
 
25 $950,000 $950,000 RFA - - - - - - -
Mason Primeau
C
 
 
 
 
23 $950,000 $950,000 RFA - - - - - - -
Shane Wright
C
 
 
 
 
21 $950,000 $950,000 RFA - - - - - - -
Jake Leschyshyn
C
 
 
 
 
25 $950,000 RFA - - - - - - - -
Samuel Bolduc
 
 
 
D
 
24 $950,000 RFA - - - - - - - -
Greg McKegg
C
 
 
 
 
32 $900,000 UFA - - - - - - - -
Dylan Garand
 
 
 
 
G
22 $875,000 $875,000 RFA - - - - - - -
Martin Chromiak
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Michael Milne
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Adam Wilsby
 
 
 
D
 
24 $875,000 RFA - - - - - - - -
Luke Henman
C
 
 
 
 
24 $775,000 RFA - - - - - - - -
Collin Delia
 
 
 
 
G
30 $750,000 UFA - - - - - - - -
Colten Ellis
 
 
 
 
G
24 $750,000 RFA - - - - - - - -
FARM TOTALS $24,925,000 $9,475,000 $0 $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
Glen Gulutzan 52 $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 123,359  4,569  76% $87  $10,732,233
Level 2: 5000 109,621  4,060  81% $54  $5,919,534
Level 3: 2000 46,530  1,723  86% $33  $1,535,490
Level 4: 4000 97,653  3,617  90% $22  $2,148,366
Level 5: 1000 23,752  880  88% $185  $4,394,120
Total Attendance: 400,915  14,849 82% - $25,966,229

Balance Sheet

Income
Home Games Left 14
Average Attendance - % 14,849 (82%)
Average Income per Game $961,712
Year to Date Revenue $ 25,966,229
Estimated Revenue $13,463,971
End Year Estimated Revenue $39,430,200
  Expense
Days Remaining 1
Pro Expenses Per Days $387,630
Pro Year To Date Expenses $387,630
Farm Expenses Per Days $8,164
Farm Year To Date Expenses $8,164
Pro Payroll $76,925,000
Estimated Season Expenses $77,320,794

Bank Account
Current Funds $47,184,757
Projected Revenue + $39,430,200
Projected Expenses - $77,320,794
Projected Bank Account $9,294,163
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $76,925,000
Remaining Cap Space $6,575,000