• RHL Hockey Sim
  • Day 117Game 836
    Avalanche4
    Flyers3
    Boxscore 0 Likes
  • Day 117Game 836
    Eagles0
    Phantoms2
    Boxscore 0 Likes
  • Day 119Game 855
    Canucks2
    Eagles1
    Boxscore 0 Likes
  • Day 121Game 868
    Heat0
    Eagles0
    Preview 0 Likes
  • Day 122Game 874
    Condors0
    Eagles0
    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
Mitchell Marner
 
 
RW
 
 
27 $10,400,000 $10,400,000 UFA - - - - - - -
Darnell Nurse
 
 
 
D
 
30 $7,250,000 $7,250,000 $7,250,000 $7,250,000 UFA - - - - -
Filip Forsberg
 
LW
 
 
 
30 $6,250,000 $6,250,000 $6,250,000 UFA - - - - - -
Mikael Granlund
C
 
 
 
 
32 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - - - -
Martin Necas
C
 
 
 
 
26 $5,800,000 $5,800,000 RFA - - - - - - -
Lucas Raymond
 
LW
 
 
 
22 $5,750,000 $5,750,000 $5,750,000 $5,750,000 $5,750,000 RFA - - - -
Torey Krug
 
 
 
D
 
33 $5,750,000 UFA - - - - - - - -
TJ Brodie
 
 
 
D
 
34 $5,400,000 UFA - - - - - - - -
Artturi Lehkonen
 
LW
 
 
 
29 $4,500,000 $4,500,000 $4,500,000 UFA - - - - - -
Kris Letang
 
 
 
D
 
37 $3,875,000 UFA - - - - - - - -
Adam Larsson
 
 
 
D
 
32 $3,500,000 $3,500,000 UFA - - - - - - -
Sean Durzi
 
 
 
D
 
26 $3,500,000 RFA - - - - - - - -
Claude Giroux
 
 
RW
 
 
37 $3,000,000 UFA - - - - - - - -
Colton Sissons
C
 
 
 
 
31 $2,800,000 $2,800,000 $2,800,000 $2,800,000 UFA - - - - -
Jean-Gabriel Pageau
C
 
 
 
 
32 $2,650,000 $2,650,000 $2,650,000 $2,650,000 UFA - - - - -
Yakov Trenin
C
 
 
 
 
28 $1,800,000 $1,800,000 $1,800,000 UFA - - - - - -
Jonathan Quick
 
 
 
 
G
39 $1,100,000 $1,100,000 UFA - - - - - - -
Dawson Mercer
C
 
 
 
 
23 $925,000 RFA - - - - - - - -
Samuel Ersson
 
 
 
 
G
25 $875,000 RFA - - - - - - - -
Sam Carrick
C
 
 
 
 
33 $850,000 UFA - - - - - - - -
Kale Clague
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
Michael McCarron
 
 
RW
 
 
29 $775,000 * UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $83,525,000 $57,800,000 $37,000,000 $24,450,000 $5,750,000 $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
Philip Tomasino
C
 
 
 
 
23 $1,000,000 RFA - - - - - - - -
Dmitry Kuzmin
 
 
 
D
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Ivan Ivan
C
LW
RW
 
 
22 $950,000 $950,000 RFA - - - - - - -
Ryan C Johnson
 
 
 
D
 
23 $950,000 $950,000 RFA - - - - - - -
Joona Koppanen
 
LW
 
 
 
26 $950,000 RFA - - - - - - - -
Max Sasson
C
 
 
 
 
24 $950,000 RFA - - - - - - - -
Alex Limoges
 
LW
 
 
 
27 $900,000 RFA - - - - - - - -
Jonathan Gruden
C
 
 
 
 
24 $900,000 RFA - - - - - - - -
Leon Gawanke
 
 
 
D
 
25 $900,000 RFA - - - - - - - -
Gannon Laroque
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Alex Jefferies
 
LW
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Ole Bjorgvik Holm
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Riley Duran
C
LW
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Ryan O'Rourke
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Tyrel Bauer
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Calle Sjalin
 
 
 
D
 
25 $875,000 RFA - - - - - - - -
Riley Damiani
C
 
 
 
 
24 $850,000 $850,000 RFA - - - - - - -
Santeri Hatakka
 
 
 
D
 
24 $850,000 $850,000 RFA - - - - - - -
Arturs Silovs
 
 
 
 
G
23 $850,000 RFA - - - - - - - -
Isaiah Saville
 
 
 
 
G
24 $850,000 RFA - - - - - - - -
John Leonard
 
LW
 
 
 
26 $850,000 RFA - - - - - - - -
Sam Poulin
 
 
RW
 
 
23 $850,000 RFA - - - - - - - -
Eetu Makiniemi
 
 
 
 
G
25 $800,000 $800,000 RFA - - - - - - -
Brady Lyle
 
 
 
D
 
25 $800,000 RFA - - - - - - - -
Cam Dineen
 
 
 
D
 
26 $800,000 RFA - - - - - - - -
Marc McLaughlin
C
 
 
 
 
25 $775,000 RFA - - - - - - - -
Samuel Asselin
C
 
 
 
 
26 $775,000 RFA - - - - - - - -
FARM TOTALS $23,625,000 $10,600,000 $1,825,000 $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
Todd Richards 58 $0 $0 $0 $0 $0 $0 - - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 28 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 95,077  3,396  57% $85  $8,081,545
Level 2: 5000 76,050  2,716  54% $53  $4,030,650
Level 3: 2000 27,567  985  49% $33  $909,711
Level 4: 4000 61,844  2,209  55% $20  $1,236,880
Level 5: 1000 17,087  610  61% $180  $3,075,660
Total Attendance: 277,625  9,915 55% - $26,543,415

Balance Sheet

Income
Home Games Left 13
Average Attendance - % 9,915 (55%)
Average Income per Game $947,979
Year to Date Revenue $ 26,543,415
Estimated Revenue $12,323,728
End Year Estimated Revenue $38,867,143
  Expense
Days Remaining 1
Pro Expenses Per Days $435,026
Pro Year To Date Expenses $435,026
Farm Expenses Per Days $12,305
Farm Year To Date Expenses $12,305
Pro Payroll $83,525,000
Estimated Season Expenses $83,972,331

Bank Account
Current Funds $9,463,922
Projected Revenue + $38,867,143
Projected Expenses - $83,972,331
Projected Bank Account $-35,641,266
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $83,525,000
Remaining Cap Space $-25,000