• RHL Hockey Sim
  • Day 120Game 859
    Rangers4
    Bruins3
    Boxscore 0 Likes
  • Day 122Game 871
    Rangers0
    Penguins0
    Preview 0 Likes
  • Day 120Game 859
    Pack2
    Bruins1
    Boxscore 0 Likes
  • Day 122Game 871
    Pack0
    Penguins0
    Preview 0 Likes
  • Day 123Game 882
    Monsters0
    Pack0
    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
 
 
 
 
31 $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
 
24 $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 - - - - -
Sergei Bobrovsky
 
 
 
 
G
36 $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
 
 
29 $3,500,000 $3,500,000 UFA - - - - - - -
Ross Colton
C
 
 
 
 
28 $2,200,000 UFA - - - - - - - -
Taylor Raddysh
 
 
RW
 
 
26 $2,000,000 RFA - - - - - - - -
Trent Frederic
C
 
 
 
 
26 $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
 
28 $1,000,000 $1,000,000 UFA - - - - - - -
Alex Nylander
 
LW
 
 
 
26 $1,000,000 RFA - - - - - - - -
Jacob Bryson
 
 
 
D
 
27 $1,000,000 RFA - - - - - - - -
Nicolas Beaudin
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
Bonus $1,400,000 - - - - - - - - -
PRO TOTALS $86,212,500 $65,837,500 $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
 
 
26 $975,000 $975,000 RFA - - - - - - -
Jake Sanderson
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Brayden Tracey
 
LW
 
 
 
23 $950,000 RFA - - - - - - - -
Jake Massie
 
 
 
D
 
28 $950,000 UFA - - - - - - - -
Peter Diliberatore
 
 
 
D
 
24 $900,000 $900,000 RFA - - - - - - -
Fredrik Karlstrom
C
 
 
 
 
27 $900,000 RFA - - - - - - - -
Linus Weissbach
 
 
RW
 
 
26 $900,000 RFA - - - - - - - -
Adam Scheel
 
 
 
 
G
25 $875,000 $875,000 RFA - - - - - - -
Cross Hanas
 
LW
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Karson Kuhlman
C
 
 
 
 
29 $875,000 UFA - - - - - - - -
John Hayden
C
 
 
 
 
29 $850,000 UFA - - - - - - - -
Brandon Halverson
 
 
 
 
G
28 $775,000 UFA - - - - - - - -
Cam Johnson
 
 
 
 
G
30 $775,000 UFA - - - - - - - -
Cole Cassels
C
 
 
 
 
29 $775,000 UFA - - - - - - - -
Curtis McKenzie
 
LW
 
 
 
33 $775,000 UFA - - - - - - - -
Dan Renouf
 
 
 
D
 
30 $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
 
 
 
31 $775,000 UFA - - - - - - - -
Oskar Steen
C
 
 
 
 
26 $775,000 RFA - - - - - - - -
Tyler Inamoto
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
FARM TOTALS $20,925,000 $5,975,000 $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 - 27 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 141,173  5,229  87% $84  $11,858,532
Level 2: 5000 121,177  4,488  90% $53  $6,422,381
Level 3: 2000 51,089  1,892  95% $31  $1,583,759
Level 4: 4000 101,816  3,771  94% $21  $2,138,136
Level 5: 1000 25,012  926  93% $180  $4,502,160
Total Attendance: 440,267  16,306 91% - $27,830,214

Balance Sheet

Income
Home Games Left 14
Average Attendance - % 16,306 (91%)
Average Income per Game $1,030,749
Year to Date Revenue $ 27,830,214
Estimated Revenue $14,430,481
End Year Estimated Revenue $42,260,695
  Expense
Days Remaining 1
Pro Expenses Per Days $449,023
Pro Year To Date Expenses $449,023
Farm Expenses Per Days $10,169
Farm Year To Date Expenses $10,169
Pro Payroll $86,212,500
Estimated Season Expenses $86,671,692

Bank Account
Current Funds $16,358,935
Projected Revenue + $42,260,695
Projected Expenses - $86,671,692
Projected Bank Account $-28,052,062
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $86,212,500
Remaining Cap Space $-2,712,500