• RHL Hockey Sim
  • Day 184Game 1246
    Rangers3
    Flyers4
    Boxscore 0 Likes
  • Day 192Game 1310
    Rangers
    Lightning
    Preview 0 Likes
  • Day 184Game 1246
    Pack3
    Phantoms2
    Boxscore 0 Likes
  • Day 185Game 1254
    Islanders1
    Pack2
    Boxscore 0 Likes
  • Day 187Game 1266
    Wolves1
    Pack0
    Boxscore 0 Likes
  • Day 189Game 1287
    Checkers6
    Pack0
    Boxscore 0 Likes
  • Day 192Game 1310
    Pack
    Crunch
    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
JT Miller
C
 
 
 
 
32 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 UFA - -
Jason Robertson
 
LW
 
 
 
25 $9,000,000 $9,000,000 $9,000,000 RFA - - - - - -
Jamie Benn
 
LW
 
 
 
35 $8,750,000 $8,750,000 UFA - - - - - - -
Rasmus Dahlin
 
 
 
D
 
25 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - -
Roope Hintz
C
 
 
 
 
28 $6,500,000 $6,500,000 $6,500,000 $6,500,000 UFA - - - - -
Joe Pavelski
C
 
 
 
 
40 $5,000,000 $5,000,000 UFA - - - - - - -
Vince Dunn
 
 
 
D
 
28 $4,500,000 UFA - - - - - - - -
Blake Coleman
C
 
 
 
 
33 $4,250,000 $4,250,000 $4,250,000 UFA - - - - - -
Jack Roslovic
C
 
 
 
 
28 $4,000,000 UFA - - - - - - - -
Trevor Moore
C
LW
RW
 
 
30 $3,500,000 $3,500,000 UFA - - - - - - -
Ross Colton
C
 
 
 
 
28 $2,200,000 UFA - - - - - - - -
Taylor Raddysh
 
 
RW
 
 
27 $2,000,000 RFA - - - - - - - -
Trent Frederic
C
 
 
 
 
27 $2,000,000 RFA - - - - - - - -
Calvin de Haan
 
 
 
D
 
33 $1,687,500 $1,687,500 UFA - - - - - - -
Alex Nedeljkovic
 
 
 
 
G
29 $1,500,000 $1,500,000 UFA - - - - - - -
Nick Perbix
 
 
 
D
 
26 $1,500,000 RFA - - - - - - - -
Travis Dermott
 
 
 
D
 
28 $1,150,000 $1,150,000 UFA - - - - - - -
Darren Raddysh
 
 
 
D
 
29 $1,000,000 $1,000,000 UFA - - - - - - -
Alex Nylander
 
LW
 
 
 
27 $1,000,000 RFA - - - - - - - -
Jacob Bryson
 
 
 
D
 
27 $1,000,000 RFA - - - - - - - -
Jake Sanderson
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Cam Johnson
 
 
 
 
G
30 $775,000 UFA - - - - - - - -
Nicolas Beaudin
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
Bonus $7,900,000 - - - - - - - - -
PRO TOTALS $87,937,500 $60,287,500 $36,750,000 $23,500,000 $17,000,000 $17,000,000 $9,000,000 $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
Adam Ruzicka
C
 
 
 
 
25 $1,400,000 $1,400,000 RFA - - - - - - -
Declan Chisholm
 
 
 
D
 
25 $1,000,000 RFA - - - - - - - -
Garrett Pilon
 
 
RW
 
 
27 $975,000 $975,000 UFA - - - - - - -
Brayden Tracey
 
LW
 
 
 
23 $950,000 RFA - - - - - - - -
Jake Massie
 
 
 
D
 
28 $950,000 UFA - - - - - - - -
Peter Diliberatore
 
 
 
D
 
25 $900,000 $900,000 RFA - - - - - - -
Fredrik Karlstrom
C
 
 
 
 
27 $900,000 RFA - - - - - - - -
Linus Weissbach
 
 
RW
 
 
26 $900,000 RFA - - - - - - - -
Cross Hanas
 
LW
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Karson Kuhlman
C
 
 
 
 
29 $875,000 UFA - - - - - - - -
John Hayden
C
 
 
 
 
30 $850,000 UFA - - - - - - - -
Adam Berg
C
LW
RW
 
 
28 $775,000 UFA - - - - - - - -
Adam Dawe
C
LW
RW
 
 
26 $775,000 RFA - - - - - - - -
Brandon Halverson
 
 
 
 
G
29 $775,000 UFA - - - - - - - -
Cole Cassels
C
 
 
 
 
29 $775,000 UFA - - - - - - - -
Curtis McKenzie
 
LW
 
 
 
34 $775,000 UFA - - - - - - - -
Dan Renouf
 
 
 
D
 
30 $775,000 UFA - - - - - - - -
Hunter Vorva
 
 
 
 
G
29 $775,000 UFA - - - - - - - -
Joel L'Esperance
C
 
 
 
 
29 $775,000 UFA - - - - - - - -
Kyle Rau
 
LW
 
 
 
32 $775,000 UFA - - - - - - - -
Michael Vukojevic
 
 
 
D
 
23 $775,000 RFA - - - - - - - -
Mike Vecchione
 
LW
 
 
 
32 $775,000 UFA - - - - - - - -
Oskar Steen
C
 
 
 
 
27 $775,000 RFA - - - - - - - -
Tyler Inamoto
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
FARM TOTALS $20,650,000 $4,150,000 $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
Bill Peters 63 $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 202,096  5,052  84% $84  $16,976,064
Level 2: 5000 172,325  4,308  86% $53  $9,133,225
Level 3: 2000 75,257  1,881  94% $31  $2,332,967
Level 4: 4000 149,730  3,743  94% $21  $3,144,330
Level 5: 1000 37,204  930  93% $180  $6,696,720
Total Attendance: 636,612  15,915 88% - $40,197,469

Balance Sheet

Income
Home Games Left 1
Average Attendance - % 15,915 (88%)
Average Income per Game $1,004,937
Year to Date Revenue $ 40,197,469
Estimated Revenue $1,004,937
End Year Estimated Revenue $41,202,406
  Expense
Days Remaining 1
Pro Expenses Per Days $458,008
Pro Year To Date Expenses $458,008
Farm Expenses Per Days $10,482
Farm Year To Date Expenses $10,482
Pro Payroll $87,937,500
Estimated Season Expenses $88,405,990

Bank Account
Current Funds $-2,692,596
Projected Revenue + $41,202,406
Projected Expenses - $88,405,990
Projected Bank Account $-49,896,180
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $87,937,500
Remaining Cap Space $-4,437,500