• RHL Hockey Sim
  • Day 59Game 433
    Flames2
    Wild3
    Boxscore 0 Likes
  • Day 61Game 448
    Flames0
    Mammoth0
    Preview 0 Likes
  • Day 63Game 463
    Flames0
    Sabres0
    Preview 0 Likes
  • Day 65Game 477
    Flames0
    Red Wings0
    Preview 0 Likes
  • Day 59Game 433
    Heat1
    Wild2
    Boxscore 0 Likes
  • Day 61Game 448
    Heat0
    Roadrunners0
    Preview 0 Likes
  • Day 63Game 463
    Heat0
    Americans0
    Preview 0 Likes
  • Day 65Game 477
    Heat0
    Griffins0
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2035/35
Filip Gustavsson
 
 
 
 
G
27 $7,850,000 $7,850,000 $7,850,000 $7,850,000 $7,850,000 $7,850,000 $7,850,000 $7,850,000 UFA -
Devon Toews
 
 
 
D
 
31 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 UFA - - - -
Owen Tippett
 
 
RW
 
 
26 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 UFA -
Jake Evans
C
 
 
 
 
29 $6,500,000 * $6,500,000 * $6,500,000 * $6,500,000 * $6,500,000 * $6,500,000 * $6,500,000 * UFA - -
Brendan Gallagher
 
 
RW
 
 
33 $6,125,125 UFA - - - - - - - -
Chandler Stephenson
C
 
 
 
 
31 $5,500,000 $5,500,000 $5,500,000 UFA - - - - - -
Kiefer Sherwood
 
LW
 
 
 
30 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - -
Sean Walker
 
 
 
D
 
31 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - - -
Josh Manson
 
 
 
D
 
34 $4,300,000 $4,300,000 $4,300,000 UFA - - - - - -
Cole Perfetti
C
 
 
 
 
23 $4,250,000 $4,250,000 RFA - - - - - - -
Ian Cole
 
 
 
D
 
36 $4,000,000 UFA - - - - - - - -
Joel Hofer
 
 
 
 
G
25 $3,000,000 $3,000,000 RFA - - - - - - -
Rasmus Ristolainen
 
 
 
D
 
31 $3,000,000 $3,000,000 UFA - - - - - - -
Warren Foegele
 
LW
 
 
 
29 $2,670,000 UFA - - - - - - - -
Jack McBain
C
 
 
 
 
25 $1,800,000 RFA - - - - - - - -
Arber Xhekaj
 
 
 
D
 
24 $1,600,000 $1,600,000 RFA - - - - - - -
Cutter Gauthier
C
LW
RW
 
 
21 $950,000 $950,000 RFA - - - - - - -
Juraj Slafkovsky
 
LW
 
 
 
21 $950,000 RFA - - - - - - - -
Kaiden Guhle
 
 
 
D
 
23 $950,000 RFA - - - - - - - -
Kent Johnson
C
 
 
 
 
23 $950,000 RFA - - - - - - - -
Mason McTavish
C
 
 
 
 
22 $950,000 RFA - - - - - - - -
Bonus $8,400,000 - - - - - - - - -
PRO TOTALS $87,995,125 $61,200,000 $48,400,000 $38,600,000 $33,600,000 $26,100,000 $26,100,000 $14,600,000 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2035/35
Jake Bean
 
 
 
D
 
27 $1,900,000 $1,900,000 $1,900,000 UFA - - - - - -
Cole Koepke
 
LW
 
 
 
27 $1,100,000 $1,100,000 UFA - - - - - - -
Alex Barre-Boulet
C
 
 
 
 
28 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Olle Lycksell
 
 
RW
 
 
26 $975,000 RFA - - - - - - - -
Nikolas Matinpalo
 
 
 
D
 
27 $950,000 RFA - - - - - - - -
Nils Aman
C
 
 
 
 
25 $950,000 RFA - - - - - - - -
Ryan Suzuki
C
 
 
 
 
24 $950,000 RFA - - - - - - - -
Malcolm Subban
 
 
 
 
G
32 $900,000 UFA - - - - - - - -
Anton Johansson
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Dom DiVincentiis
 
 
 
 
G
21 $875,000 $875,000 $875,000 RFA - - - - - -
Dyllan Gill
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Kirill Kudryavtsev
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Liam Ohgren
 
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Noah Warren
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Aleksi Heimosalmi
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Alexis Gendron
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Brennan Othmann
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Christian Kyrou
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Ethan Del Mastro
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Luca Del Bel Belluz
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Luke Tuch
 
LW
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Max McCue
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Riley Kidney
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Tyson Hinds
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Emil Andrae
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Donovan Sebrango
 
 
 
D
 
23 $800,000 $800,000 RFA - - - - - - -
Liam O'Brien
C
 
 
 
 
31 $775,000 $775,000 UFA - - - - - - -
Tye Felhaber
 
LW
 
 
 
27 $775,000 $775,000 UFA - - - - - - -
Bryan Thomson
 
 
 
 
G
23 $775,000 RFA - - - - - - - -
FARM TOTALS $26,725,000 $20,350,000 $8,150,000 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2035/35
Mike Babcock 63 $0 $0 $0 $0 $0 $0 $0 $0 - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 11 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 62,161  5,651  94% $77  $4,786,397
Level 2: 5000 51,534  4,685  94% $52  $2,679,768
Level 3: 2000 20,770  1,888  94% $32  $664,640
Level 4: 4000 42,384  3,853  96% $22  $932,448
Level 5: 1000 8,351  759  76% $195  $1,628,445
Total Attendance: 185,200  16,836 94% - $11,226,284

Balance Sheet

Income
Home Games Left 30
Average Attendance - % 16,836 (94%)
Average Income per Game $1,020,571
Year to Date Revenue $ 11,226,284
Estimated Revenue $30,617,138
End Year Estimated Revenue $41,843,422
  Expense
Days Remaining 1
Pro Expenses Per Days $430,183
Pro Year To Date Expenses $430,183
Farm Expenses Per Days $12,357
Farm Year To Date Expenses $12,357
Pro Payroll $87,995,125
Estimated Season Expenses $88,437,665

Bank Account
Current Funds $39,503,307
Projected Revenue + $41,843,422
Projected Expenses - $88,437,665
Projected Bank Account $-7,090,936
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $87,995,125
Remaining Cap Space $4,875