• RHL Hockey Sim
  • Day 118Game 844
    Predators3
    Senators1
    Boxscore 0 Likes
  • Day 123Game 885
    Predators0
    Sabres0
    Preview 0 Likes
  • Day 118Game 844
    Admirals3
    Senators2
    Boxscore 0 Likes
  • Day 122Game 873
    IceHogs0
    Admirals0
    Preview 0 Likes
  • Day 123Game 885
    Admirals0
    Americans0
    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
Bo Horvat
C
 
 
 
 
29 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - - - -
Anthony Cirelli
C
 
 
 
 
27 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - -
Thomas Chabot
 
 
 
D
 
28 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - - -
Kevin Fiala
 
LW
 
 
 
28 $6,000,000 $6,000,000 UFA - - - - - - -
Travis Konecny
 
 
RW
 
 
27 $5,500,000 $5,500,000 $5,500,000 $5,500,000 UFA - - - - -
Adam Pelech
 
 
 
D
 
30 $5,400,000 $5,400,000 $5,400,000 UFA - - - - - -
Jakob Chychrun
 
 
 
D
 
26 $5,400,000 RFA - - - - - - - -
Jake DeBrusk
 
LW
 
 
 
28 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - - -
Conor Garland
 
 
RW
 
 
28 $4,900,000 $4,900,000 $4,900,000 $4,900,000 UFA - - - - -
Alexis Lafreniere
 
LW
 
 
 
23 $4,800,000 $4,800,000 RFA - - - - - - -
Joel Farabee
 
LW
 
 
 
24 $4,500,000 $4,500,000 $4,500,000 RFA - - - - - -
Bowen Byram
 
 
 
D
 
23 $3,800,000 $3,800,000 RFA - - - - - - -
Jeremy Swayman
 
 
 
 
G
26 $3,500,000 RFA - - - - - - - -
Scott Laughton
C
 
 
 
 
30 $3,000,000 $3,000,000 UFA - - - - - - -
Esa Lindell
 
 
 
D
 
30 $2,900,000 $2,900,000 UFA - - - - - - -
Eetu Luostarinen
C
 
 
 
 
26 $2,500,000 RFA - - - - - - - -
Pavel Dorofeyev
 
LW
 
 
 
24 $2,000,000 $2,000,000 RFA - - - - - - -
Radko Gudas
 
 
 
D
 
34 $1,800,000 UFA - - - - - - - -
Joseph Woll
 
 
 
 
G
26 $1,500,000 RFA - - - - - - - -
Dylan Holloway
 
LW
 
 
 
23 $850,000 RFA - - - - - - - -
Benoit-Olivier Groulx
C
 
 
 
 
25 $775,000 $775,000 $775,000 $775,000 UFA - - - - -
Bonus $1,750,000 - - - - - - - - -
PRO TOTALS $85,875,000 $68,575,000 $46,075,000 $36,175,000 $12,000,000 $6,000,000 $6,000,000 $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
Egor Zamula
 
 
 
D
 
24 $1,750,000 RFA - - - - - - - -
William Lockwood
 
 
RW
 
 
26 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Ivan Prosvetov
 
 
 
 
G
25 $1,000,000 RFA - - - - - - - -
Arshdeep Bains
 
LW
 
 
 
24 $950,000 $950,000 RFA - - - - - - -
Jan Jenik
 
 
RW
 
 
24 $950,000 RFA - - - - - - - -
Raphael Lavoie
 
 
RW
 
 
24 $950,000 RFA - - - - - - - -
Jamie Drysdale
 
 
 
D
 
22 $925,000 RFA - - - - - - - -
Jan Mysak
C
 
 
 
 
22 $925,000 RFA - - - - - - - -
Carson Lambos
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Marcel Marcel
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Nikita Chibrikov
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Ryan Winterton
C
 
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Samu Tuomaala
C
LW
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Zack Ostapchuk
C
 
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Aku Raty
 
 
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Josh Doan
 
 
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Maxim Groshev
 
LW
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Ryker Evans
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Albert Johansson
 
 
 
D
 
24 $875,000 RFA - - - - - - - -
Spencer Stastney
 
 
 
D
 
25 $875,000 RFA - - - - - - - -
Aliaksei Protas
C
 
 
 
 
24 $850,000 RFA - - - - - - - -
Danila Klimovich
 
 
RW
 
 
22 $850,000 RFA - - - - - - - -
Cole McWard
 
 
 
D
 
23 $800,000 $800,000 RFA - - - - - - -
Tristen Nielsen
C
 
 
 
 
24 $775,000 $775,000 RFA - - - - - - -
Blake McLaughlin
 
LW
 
 
 
24 $775,000 RFA - - - - - - - -
Brad Hunt
 
 
 
D
 
36 $775,000 UFA - - - - - - - -
Matt Donovan
 
 
 
D
 
34 $775,000 UFA - - - - - - - -
Trent Miner
 
 
 
 
G
24 $750,000 RFA - - - - - - - -
FARM TOTALS $25,300,000 $12,275,000 $6,250,000 $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
Dave Tippett 63 $0 $0 $0 $0 $0 $0 - - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 25 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 142,437  5,697  95% $80  $11,394,960
Level 2: 5000 93,644  3,746  75% $55  $5,150,420
Level 3: 2000 32,396  1,296  65% $40  $1,295,840
Level 4: 4000 68,883  2,755  69% $25  $1,722,075
Level 5: 1000 23,176  927  93% $180  $4,171,680
Total Attendance: 360,536  14,421 80% - $24,921,722

Balance Sheet

Income
Home Games Left 16
Average Attendance - % 14,421 (80%)
Average Income per Game $996,869
Year to Date Revenue $ 24,921,722
Estimated Revenue $15,949,902
End Year Estimated Revenue $40,871,624
  Expense
Days Remaining 1
Pro Expenses Per Days $447,266
Pro Year To Date Expenses $447,266
Farm Expenses Per Days $12,266
Farm Year To Date Expenses $12,266
Pro Payroll $85,875,000
Estimated Season Expenses $86,334,532

Bank Account
Current Funds $20,650,260
Projected Revenue + $40,871,624
Projected Expenses - $86,334,532
Projected Bank Account $-24,812,648
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $85,875,000
Remaining Cap Space $-2,375,000