• RHL Hockey Sim
  • Day 189Game 1288
    Predators5
    Hockey Club2
    Boxscore 0 Likes
  • Day 191Game 1304
    Predators0
    Stars0
    Preview 0 Likes
  • Day 189Game 1288
    Admirals6
    Roadrunners4
    Boxscore 0 Likes
  • Day 191Game 1304
    Admirals0
    Stars0
    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
 
 
 
 
30 $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
 
 
28 $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
 
27 $5,400,000 RFA - - - - - - - -
Jake DeBrusk
 
LW
 
 
 
28 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - - -
Conor Garland
 
 
RW
 
 
29 $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
 
 
 
25 $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 - - - - - - - -
Ryker Evans
 
 
 
D
 
23 $875,000 $875,000 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 $86,750,000 $69,450,000 $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
 
25 $1,750,000 RFA - - - - - - - -
William Lockwood
 
 
RW
 
 
26 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
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
 
23 $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
 
 
22 $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 - - - - - - -
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
 
 
 
 
25 $775,000 $775,000 RFA - - - - - - -
Blake McLaughlin
 
LW
 
 
 
25 $775,000 RFA - - - - - - - -
Brad Hunt
 
 
 
D
 
36 $775,000 UFA - - - - - - - -
Matt Donovan
 
 
 
D
 
34 $775,000 UFA - - - - - - - -
Tyler Parks
 
 
 
 
G
32 $775,000 UFA - - - - - - - -
Trent Miner
 
 
 
 
G
24 $750,000 RFA - - - - - - - -
FARM TOTALS $24,200,000 $11,400,000 $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 - 40 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 225,490  5,637  94% $80  $18,039,200
Level 2: 5000 150,446  3,761  75% $55  $8,274,530
Level 3: 2000 50,832  1,271  64% $40  $2,033,280
Level 4: 4000 109,969  2,749  69% $25  $2,749,225
Level 5: 1000 37,327  933  93% $180  $6,718,860
Total Attendance: 574,064  14,352 80% - $39,705,848

Balance Sheet

Income
Home Games Left 1
Average Attendance - % 14,352 (80%)
Average Income per Game $992,646
Year to Date Revenue $ 39,705,848
Estimated Revenue $992,646
End Year Estimated Revenue $40,698,494
  Expense
Days Remaining 1
Pro Expenses Per Days $451,823
Pro Year To Date Expenses $451,823
Farm Expenses Per Days $12,214
Farm Year To Date Expenses $12,214
Pro Payroll $86,750,000
Estimated Season Expenses $87,214,037

Bank Account
Current Funds $4,112,187
Projected Revenue + $40,698,494
Projected Expenses - $87,214,037
Projected Bank Account $-42,403,356
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $86,750,000
Remaining Cap Space $-3,250,000