• RHL Hockey Sim
  • Day 187Game 1271
    Blackhawks1
    Jets2
    Boxscore 0 Likes
  • Day 187Game 1271
    IceHogs3
    Moose1
    Boxscore 0 Likes
  • Day 189Game 1285
    Rocket0
    IceHogs4
    Boxscore 0 Likes
  • Day 190Game 1293
    Senators0
    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 - - - - - -
Pavel Buchnevich
 
LW
 
 
 
29 $5,800,000 UFA - - - - - - - -
Ryan Lindgren
 
 
 
D
 
27 $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
 
31 $4,000,000 $4,000,000 $4,000,000 UFA - - - - - -
Casey Cizikas
C
 
 
 
 
34 $4,000,000 * $4,000,000 * UFA - - - - - - -
Evan Bouchard
 
 
 
D
 
25 $4,000,000 $4,000,000 RFA - - - - - - -
Jonathan Drouin
 
LW
 
 
 
30 $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 - - - - - - - -
Jeff Skinner
 
LW
 
 
 
32 $2,750,000 UFA - - - - - - - -
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 - - - - - - -
Jake Walman
 
 
 
D
 
29 $2,000,000 $2,000,000 UFA - - - - - - -
Mattias Janmark
C
 
 
 
 
32 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Max Jones
 
LW
 
 
 
27 $1,250,000 $1,250,000 UFA - - - - - - -
Justin Danforth
 
 
RW
 
 
32 $1,200,000 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 $85,725,000 $56,400,000 $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 - - - - - - - -
Ben Hutton
 
 
 
D
 
31 $1,000,000 $1,000,000 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
 
 
 
 
30 $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
 
 
 
 
26 $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 - - - - - - -
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 $25,050,000 $9,600,000 $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 - 41 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 185,721  4,530  75% $87  $16,157,727
Level 2: 5000 161,956  3,950  79% $54  $8,745,624
Level 3: 2000 67,178  1,638  82% $33  $2,216,874
Level 4: 4000 140,001  3,415  85% $22  $3,080,022
Level 5: 1000 34,592  844  84% $185  $6,399,520
Total Attendance: 589,448  14,377 80% - $38,429,753

Balance Sheet

Income
Home Games Left 0
Average Attendance - % 14,377 (80%)
Average Income per Game $937,311
Year to Date Revenue $ 38,429,753
Estimated Revenue $0
End Year Estimated Revenue $38,429,753
  Expense
Days Remaining 1
Pro Expenses Per Days $433,464
Pro Year To Date Expenses $433,464
Farm Expenses Per Days $8,229
Farm Year To Date Expenses $8,229
Pro Payroll $85,725,000
Estimated Season Expenses $86,166,693

Bank Account
Current Funds $30,642,021
Projected Revenue + $38,429,753
Projected Expenses - $86,166,693
Projected Bank Account $-17,094,919
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $85,725,000
Remaining Cap Space $-2,225,000