• RHL Hockey Sim
  • Day 121Game 868
    Flames1
    Avalanche2
    Boxscore 0 Likes
  • Day 123Game 887
    Flames0
    Kraken0
    Preview 0 Likes
  • Day 121Game 868
    Heat0
    Eagles0
    Preview 0 Likes
  • Day 123Game 887
    Heat0
    Firebirds0
    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
John Klingberg
 
 
 
D
 
32 $6,500,000 $6,500,000 $6,500,000 UFA - - - - - -
Brendan Gallagher
 
 
RW
 
 
32 $6,125,125 $6,125,125 UFA - - - - - - -
Chandler Stephenson
C
 
 
 
 
30 $5,500,000 $5,500,000 $5,500,000 $5,500,000 UFA - - - - -
Dmitry Orlov
 
 
 
D
 
33 $5,100,000 UFA - - - - - - - -
Ian Cole
 
 
 
D
 
35 $4,000,000 $4,000,000 UFA - - - - - - -
Reilly Smith
 
LW
 
 
 
33 $3,750,000 $3,750,000 UFA - - - - - - -
Filip Gustavsson
 
 
 
 
G
26 $3,500,000 RFA - - - - - - - -
Jakub Vrana
 
LW
 
 
 
28 $3,250,000 $3,250,000 UFA - - - - - - -
Barclay Goodrow
C
 
 
 
 
31 $3,250,000 UFA - - - - - - - -
Joel Hofer
 
 
 
 
G
24 $3,000,000 $3,000,000 $3,000,000 RFA - - - - - -
Rasmus Ristolainen
 
 
 
D
 
30 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Owen Tippett
 
 
RW
 
 
25 $3,000,000 RFA - - - - - - - -
Jake Bean
 
 
 
D
 
26 $2,800,000 RFA - - - - - - - -
Warren Foegele
 
LW
 
 
 
28 $2,670,000 $2,670,000 UFA - - - - - - -
Jacob Bernard-Docker
 
 
 
D
 
24 $2,200,000 $2,200,000 $2,200,000 RFA - - - - - -
Kevin Bahl
 
 
 
D
 
24 $2,200,000 $2,200,000 $2,200,000 RFA - - - - - -
Jack McBain
C
 
 
 
 
25 $1,800,000 $1,800,000 RFA - - - - - - -
Juraj Slafkovsky
 
LW
 
 
 
20 $950,000 $950,000 RFA - - - - - - -
Kaiden Guhle
 
 
 
D
 
23 $950,000 $950,000 RFA - - - - - - -
Kent Johnson
C
 
 
 
 
22 $950,000 $950,000 RFA - - - - - - -
Mason McTavish
C
 
 
 
 
22 $950,000 $950,000 RFA - - - - - - -
Cole Perfetti
C
 
 
 
 
23 $925,000 RFA - - - - - - - -
MacKenzie Entwistle
 
 
RW
 
 
25 $800,000 RFA - - - - - - - -
Bonus $5,125,000 - - - - - - - - -
PRO TOTALS $72,295,125 $47,795,125 $22,400,000 $5,500,000 $0 $0 $0 $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
Alex Barre-Boulet
C
 
 
 
 
27 $1,000,000 $1,000,000 $1,000,000 $1,000,000 UFA - - - - -
Alex Turcotte
C
 
 
 
 
23 $1,000,000 RFA - - - - - - - -
Egor Sokolov
 
LW
 
 
 
24 $950,000 $950,000 RFA - - - - - - -
Ryan Suzuki
C
 
 
 
 
23 $950,000 $950,000 RFA - - - - - - -
Arber Xhekaj
 
 
 
D
 
24 $950,000 RFA - - - - - - - -
Malcolm Subban
 
 
 
 
G
31 $900,000 $900,000 UFA - - - - - - -
Wade Allison
 
 
RW
 
 
27 $900,000 RFA - - - - - - - -
Alexis Gendron
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Brennan Othmann
 
LW
 
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Christian Kyrou
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Ethan Del Mastro
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Luca Del Bel Belluz
C
 
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Riley Kidney
C
 
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Tyson Hinds
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Emil Andrae
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Luke Evangelista
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Ronan Seeley
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Brian Pinho
 
 
RW
 
 
29 $850,000 $850,000 UFA - - - - - - -
Alexander Holtz
 
 
RW
 
 
23 $850,000 RFA - - - - - - - -
Donovan Sebrango
 
 
 
D
 
23 $800,000 $800,000 $800,000 RFA - - - - - -
Andreas Englund
 
 
 
D
 
29 $800,000 $800,000 UFA - - - - - - -
Shane Starrett
 
 
 
 
G
30 $800,000 $800,000 UFA - - - - - - -
Bryan Thomson
 
 
 
 
G
22 $775,000 $775,000 RFA - - - - - - -
Cole Koepke
 
LW
 
 
 
26 $775,000 RFA - - - - - - - -
Nathan Staios
 
 
 
D
 
23 $775,000 RFA - - - - - - - -
Nikolas Matinpalo
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
Noah Laaouan
 
 
 
D
 
23 $775,000 RFA - - - - - - - -
FARM TOTALS $23,375,000 $16,575,000 $7,925,000 $1,000,000 $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
Mike Babcock 62 $0 $0 $0 $0 $0 $0 - - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 29 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 164,916  5,687  95% $75  $12,368,700
Level 2: 5000 135,251  4,664  93% $50  $6,762,550
Level 3: 2000 54,541  1,881  94% $30  $1,636,230
Level 4: 4000 109,171  3,765  94% $20  $2,183,420
Level 5: 1000 21,914  756  76% $190  $4,163,660
Total Attendance: 485,793  16,751 93% - $28,470,285

Balance Sheet

Income
Home Games Left 12
Average Attendance - % 16,751 (93%)
Average Income per Game $981,734
Year to Date Revenue $ 28,470,285
Estimated Revenue $11,780,808
End Year Estimated Revenue $40,251,093
  Expense
Days Remaining 1
Pro Expenses Per Days $349,844
Pro Year To Date Expenses $349,844
Farm Expenses Per Days $12,174
Farm Year To Date Expenses $12,174
Pro Payroll $72,295,125
Estimated Season Expenses $72,657,143

Bank Account
Current Funds $37,959,663
Projected Revenue + $40,251,093
Projected Expenses - $72,657,143
Projected Bank Account $5,553,613
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $72,295,125
Remaining Cap Space $11,204,875