• RHL Hockey Sim
  • Day 188Game 1283
    Flames1
    Sharks2
    Boxscore 0 Likes
  • Day 190Game 1299
    Flames0
    Golden Knights0
    Preview 0 Likes
  • Day 188Game 1283
    Heat1
    Barracuda3
    Boxscore 0 Likes
  • Day 190Game 1299
    Heat0
    Knights0
    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 - - - - - - - -
Josh Manson
 
 
 
D
 
33 $4,500,000 UFA - - - - - - - -
Sean Couturier
C
 
 
 
 
32 $4,500,000 UFA - - - - - - - -
Ian Cole
 
 
 
D
 
36 $4,000,000 $4,000,000 UFA - - - - - - -
Reilly Smith
 
 
RW
 
 
34 $3,750,000 $3,750,000 UFA - - - - - - -
Filip Gustavsson
 
 
 
 
G
26 $3,500,000 RFA - - - - - - - -
Barclay Goodrow
 
 
RW
 
 
32 $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
 
 
26 $3,000,000 RFA - - - - - - - -
Jake Bean
 
 
 
D
 
26 $2,800,000 RFA - - - - - - - -
Warren Foegele
 
LW
 
 
 
29 $2,670,000 $2,670,000 UFA - - - - - - -
Jack McBain
C
 
 
 
 
25 $1,800,000 $1,800,000 RFA - - - - - - -
Brendan Smith
 
 
 
D
 
36 $1,000,000 UFA - - - - - - - -
Juraj Slafkovsky
 
LW
 
 
 
21 $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 - - - - - - - -
Kiefer Sherwood
 
LW
 
 
 
30 $900,000 UFA - - - - - - - -
Bonus $12,775,000 - - - - - - - - -
PRO TOTALS $82,395,125 $40,145,125 $18,000,000 $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
Jakub Vrana
 
LW
 
 
 
29 $3,250,000 $3,250,000 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 - - - - - -
Alex Barre-Boulet
C
 
 
 
 
27 $1,000,000 $1,000,000 $1,000,000 $1,000,000 UFA - - - - -
Alex Turcotte
C
 
 
 
 
24 $1,000,000 RFA - - - - - - - -
Cutter Gauthier
C
LW
 
 
 
21 $950,000 $950,000 $950,000 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 - - - - - - - -
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
 
 
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Tyson Hinds
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Emil Andrae
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Luke Evangelista
 
 
RW
 
 
23 $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 - - - - - -
Shane Starrett
 
 
 
 
G
30 $800,000 $800,000 UFA - - - - - - -
Bryan Thomson
 
 
 
 
G
23 $775,000 $775,000 RFA - - - - - - -
Cole Koepke
 
LW
 
 
 
26 $775,000 RFA - - - - - - - -
Nikolas Matinpalo
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
FARM TOTALS $27,825,000 $23,475,000 $13,275,000 $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 - 40 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 227,431  5,686  95% $75  $17,057,325
Level 2: 5000 187,395  4,685  94% $50  $9,369,750
Level 3: 2000 75,060  1,877  94% $30  $2,251,800
Level 4: 4000 151,331  3,783  95% $20  $3,026,620
Level 5: 1000 29,990  750  75% $190  $5,698,100
Total Attendance: 671,207  16,780 93% - $39,273,771

Balance Sheet

Income
Home Games Left 1
Average Attendance - % 16,780 (93%)
Average Income per Game $981,844
Year to Date Revenue $ 39,273,771
Estimated Revenue $981,844
End Year Estimated Revenue $40,255,615
  Expense
Days Remaining 1
Pro Expenses Per Days $402,449
Pro Year To Date Expenses $402,449
Farm Expenses Per Days $10,977
Farm Year To Date Expenses $10,977
Pro Payroll $82,395,125
Estimated Season Expenses $82,808,551

Bank Account
Current Funds $21,934,581
Projected Revenue + $40,255,615
Projected Expenses - $82,808,551
Projected Bank Account $-20,618,355
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $82,395,125
Remaining Cap Space $1,104,875