• RHL Hockey Sim
  • Day 2Game 15
    Flames0
    Oilers0
    Preview 0 Likes
  • Day 4Game 30
    Flames0
    Sharks0
    Preview 0 Likes
  • Day 6Game 45
    Flames0
    Golden Knights0
    Preview 0 Likes
  • Day 8Game 60
    Flames
    Blackhawks
    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 - - - - - - - -
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 $12,200,000 - - - - - - - - -
PRO TOTALS $90,195,125 $59,600,000 $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
Arber Xhekaj
 
 
 
D
 
24 $1,600,000 $1,600,000 RFA - - - - - - -
Ryan Suzuki
C
 
 
 
 
24 $950,000 RFA - - - - - - - -
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 - - - - - - -
Bryan Thomson
 
 
 
 
G
23 $775,000 RFA - - - - - - - -
FARM TOTALS $19,000,000 $16,400,000 $5,250,000 $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 - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 0% $75  $0
Level 2: 5000 0% $50  $0
Level 3: 2000 0% $30  $0
Level 4: 4000 0% $20  $0
Level 5: 1000 0% $190  $0
Total Attendance: 0 0% - $0

Balance Sheet

Income
Home Games Left 3
Average Attendance - % 0%)
Average Income per Game $0
Year to Date Revenue $ 0
Estimated Revenue $0
End Year Estimated Revenue $0
  Expense
Days Remaining 1
Pro Expenses Per Days $7,708,648
Pro Year To Date Expenses $7,708,648
Farm Expenses Per Days $2,257,500
Farm Year To Date Expenses $2,257,500
Pro Payroll $90,195,125
Estimated Season Expenses $100,161,273

Bank Account
Current Funds $55,348,673
Projected Revenue + $0
Projected Expenses - $100,161,273
Projected Bank Account $-44,812,600
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $90,195,125
Remaining Cap Space $-2,195,125