• RHL Hockey Sim
  • Day 121Game 864
    Flyers3
    Capitals4
    Boxscore 0 Likes
  • Day 123Game 881
    Flyers0
    Penguins0
    Preview 0 Likes
  • Day 121Game 864
    Phantoms0
    Bears0
    Preview 0 Likes
  • Day 123Game 881
    Phantoms0
    Penguins0
    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
Sebastian F Aho
C
 
 
 
 
27 $9,250,000 RFA - - - - - - - -
Clayton Keller
 
 
RW
 
 
26 $8,000,000 $8,000,000 RFA - - - - - - -
Mike Matheson
 
 
 
D
 
30 $7,000,000 $7,000,000 $7,000,000 UFA - - - - - -
Nick Suzuki
C
 
 
 
 
25 $6,500,000 $6,500,000 RFA - - - - - - -
Patrick Kane
 
 
RW
 
 
36 $6,000,000 UFA - - - - - - - -
Tom Wilson
 
 
RW
 
 
30 $6,000,000 UFA - - - - - - - -
Neal Pionk
 
 
 
D
 
29 $5,850,000 $5,850,000 UFA - - - - - - -
Alexandar Georgiev
 
 
 
 
G
28 $5,000,000 UFA - - - - - - - -
Josh Manson
 
 
 
D
 
33 $4,500,000 UFA - - - - - - - -
Ben Chiarot
 
 
 
D
 
33 $3,250,000 $3,250,000 $3,250,000 UFA - - - - - -
Jeff Petry
 
 
 
D
 
37 $3,250,000 $3,250,000 UFA - - - - - - -
Jimmy Vesey
 
LW
 
 
 
31 $3,250,000 UFA - - - - - - - -
Martin Jones
 
 
 
 
G
35 $2,950,000 $2,950,000 UFA - - - - - - -
Erik Johnson
 
 
 
D
 
36 $2,750,000 $2,750,000 UFA - - - - - - -
Nick Bonino
C
 
 
 
 
36 $2,000,000 UFA - - - - - - - -
Brock McGinn
 
LW
 
 
 
31 $1,750,000 $1,750,000 UFA - - - - - - -
Nathan Walker
 
LW
 
 
 
30 $1,500,000 $1,500,000 UFA - - - - - - -
Rafael Harvey-Pinard
 
LW
 
 
 
26 $1,500,000 $1,500,000 RFA - - - - - - -
Tyson Jost
C
 
 
 
 
26 $1,250,000 $1,250,000 $1,250,000 UFA - - - - - -
Adam Gaudette
 
LW
 
 
 
28 $1,000,000 $1,000,000 UFA - - - - - - -
Robert Bortuzzo
 
 
 
D
 
35 $950,000 UFA - - - - - - - -
Cole Guttman
C
 
 
 
 
25 $850,000 RFA - - - - - - - -
Dylan Coghlan
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
Bonus $1,000,000 - - - - - - - - -
PRO TOTALS $86,125,000 $46,550,000 $11,500,000 $0 $0 $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
Dylan Gambrell
C
 
 
 
 
28 $1,000,000 UFA - - - - - - - -
Samuel Fagemo
 
LW
 
 
 
24 $1,000,000 RFA - - - - - - - -
Josh Bloom
 
LW
 
 
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Justin Hryckowian
C
LW
RW
 
 
23 $950,000 $950,000 RFA - - - - - - -
Pavel Cajan
 
 
 
 
G
22 $950,000 $950,000 RFA - - - - - - -
Wyatt Bongiovanni
C
 
 
 
 
25 $950,000 $950,000 RFA - - - - - - -
Dustin Tokarski
 
 
 
 
G
35 $950,000 UFA - - - - - - - -
Jayden Struble
 
 
 
D
 
23 $950,000 RFA - - - - - - - -
Strauss Mann
 
 
 
 
G
26 $950,000 RFA - - - - - - - -
Tag Bertuzzi
C
LW
RW
 
 
23 $950,000 RFA - - - - - - - -
Cole Sillinger
C
 
 
 
 
21 $925,000 RFA - - - - - - - -
Kasimir Kaskisuo
 
 
 
 
G
31 $900,000 UFA - - - - - - - -
Lian Bichsel
 
 
 
D
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Matthew Maggio
C
LW
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Jared Davidson
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Sean Farrell
C
LW
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Matej Blumel
 
 
RW
 
 
24 $875,000 RFA - - - - - - - -
Lane Pederson
C
 
 
 
 
27 $850,000 $850,000 UFA - - - - - - -
Helge Grans
 
 
 
D
 
22 $850,000 RFA - - - - - - - -
Jack Studnicka
C
 
 
 
 
25 $850,000 RFA - - - - - - - -
Jacob Perreault
 
 
RW
 
 
22 $850,000 RFA - - - - - - - -
Corey Schueneman
 
 
 
D
 
29 $800,000 UFA - - - - - - - -
Andrew Perrott
 
 
 
D
 
23 $775,000 $775,000 RFA - - - - - - -
Joseph Blandisi
C
 
 
 
 
30 $775,000 UFA - - - - - - - -
Mason Millman
 
 
 
D
 
23 $750,000 RFA - - - - - - - -
FARM TOTALS $22,300,000 $8,925,000 $2,700,000 $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
Ben Simon 45 $0 $0 $0 $0 $0 $0 - - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 26 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 145,099  5,581  93% $80  $11,607,920
Level 2: 5000 89,109  3,427  69% $60  $5,346,540
Level 3: 2000 47,358  1,821  91% $32  $1,515,456
Level 4: 4000 97,677  3,757  94% $20  $1,953,540
Level 5: 1000 23,882  919  92% $175  $4,179,350
Total Attendance: 403,125  15,505 86% - $25,832,946

Balance Sheet

Income
Home Games Left 15
Average Attendance - % 15,505 (86%)
Average Income per Game $993,575
Year to Date Revenue $ 25,832,946
Estimated Revenue $14,903,623
End Year Estimated Revenue $40,736,569
  Expense
Days Remaining 1
Pro Expenses Per Days $448,568
Pro Year To Date Expenses $448,568
Farm Expenses Per Days $11,094
Farm Year To Date Expenses $11,094
Pro Payroll $86,125,000
Estimated Season Expenses $86,584,662

Bank Account
Current Funds $13,683,525
Projected Revenue + $40,736,569
Projected Expenses - $86,584,662
Projected Bank Account $-32,164,568
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $86,125,000
Remaining Cap Space $-2,625,000