• RHL Hockey Sim
  • Day 119Game 848
    Penguins3
    Devils4
    Boxscore 0 Likes
  • Day 119Game 848
    Penguins1
    Comets3
    Boxscore 0 Likes
  • Day 122Game 871
    Pack0
    Penguins0
    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
Adrian Kempe
C
LW
RW
 
 
28 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA -
Mark Stone
 
 
RW
 
 
32 $8,000,000 $8,000,000 $8,000,000 UFA - - - - - -
Cam Atkinson
 
 
RW
 
 
35 $5,600,000 $5,600,000 $5,600,000 UFA - - - - - -
Joel Eriksson Ek
C
 
 
 
 
28 $5,500,000 $5,500,000 $5,500,000 UFA - - - - - -
Brayden McNabb
 
 
 
D
 
34 $5,250,000 * $5,250,000 * UFA - - - - - - -
Erik Gudbranson
 
 
 
D
 
33 $5,000,000 * UFA - - - - - - - -
Tyler Toffoli
 
 
RW
 
 
32 $5,000,000 UFA - - - - - - - -
Yanni Gourde
C
 
 
 
 
33 $4,000,000 $4,000,000 UFA - - - - - - -
Linus Ullmark
 
 
 
 
G
31 $4,000,000 UFA - - - - - - - -
Michael McLeod
C
 
 
 
 
27 $3,000,000 $3,000,000 $3,000,000 $3,000,000 UFA - - - - -
Daniel Sprong
 
 
RW
 
 
27 $3,000,000 $3,000,000 UFA - - - - - - -
Luke Kunin
C
 
 
 
 
27 $2,750,000 RFA - - - - - - - -
Lukas Dostal
 
 
 
 
G
24 $2,600,000 $2,600,000 $2,600,000 RFA - - - - - -
Ryan Suter
 
 
 
D
 
40 $2,500,000 UFA - - - - - - - -
Jeremy Lauzon
 
 
 
D
 
27 $2,300,000 $2,300,000 UFA - - - - - - -
Marc-Edouard Vlasic
 
 
 
D
 
37 $1,100,000 * $1,100,000 * $1,100,000 * UFA - - - - - -
Kevin Stenlund
C
 
 
 
 
28 $1,000,000 $1,000,000 UFA - - - - - - -
Josh Mahura
 
 
 
D
 
26 $1,000,000 RFA - - - - - - - -
Jack Quinn
 
 
RW
 
 
23 $850,000 RFA - - - - - - - -
Trevor Lewis
C
 
 
 
 
38 $750,000 UFA - - - - - - - -
Bonus $8,375,000 - - - - - - - - -
PRO TOTALS $79,575,000 $49,350,000 $33,800,000 $11,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $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
Kaapo Kakko
 
 
RW
 
 
23 $3,500,000 $3,500,000 RFA - - - - - - -
Jujhar Khaira
 
LW
 
 
 
30 $1,250,000 UFA - - - - - - - -
Brett Seney
 
LW
 
 
 
28 $1,000,000 $1,000,000 UFA - - - - - - -
Billy Sweezey
 
 
 
D
 
29 $1,000,000 UFA - - - - - - - -
Chris Wagner
 
 
RW
 
 
33 $1,000,000 UFA - - - - - - - -
Connor Carrick
 
 
 
D
 
30 $1,000,000 UFA - - - - - - - -
Nathan Todd
C
 
 
 
 
29 $1,000,000 UFA - - - - - - - -
Tristan Luneau
 
 
 
D
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Nils Aman
C
 
 
 
 
24 $950,000 RFA - - - - - - - -
Akil Thomas
C
 
 
 
 
25 $900,000 RFA - - - - - - - -
Caedan Bankier
C
 
 
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Gavin White
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Alexander Kisakov
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Adam Ginning
 
 
 
D
 
25 $875,000 RFA - - - - - - - -
Vadim Zherenko
 
 
 
 
G
23 $875,000 RFA - - - - - - - -
Jeremy Davies
 
 
 
D
 
28 $850,000 $850,000 $850,000 $850,000 UFA - - - - -
Drew Helleson
 
 
 
D
 
23 $850,000 RFA - - - - - - - -
Egor Afanasyev
 
LW
 
 
 
24 $850,000 RFA - - - - - - - -
Isaak Phillips
 
 
 
D
 
23 $850,000 RFA - - - - - - - -
Timur Ibragimov
 
LW
 
 
 
24 $850,000 RFA - - - - - - - -
Jacob Larsson
 
 
 
D
 
27 $800,000 $800,000 UFA - - - - - - -
Mathias Laferriere
 
 
RW
 
 
24 $775,000 $775,000 RFA - - - - - - -
Patrick Guay
C
 
 
 
 
22 $775,000 $775,000 RFA - - - - - - -
Ken Appleby
 
 
 
 
G
29 $775,000 UFA - - - - - - - -
Mason Jobst
C
 
 
 
 
30 $775,000 UFA - - - - - - - -
FARM TOTALS $25,075,000 $11,275,000 $3,550,000 $850,000 $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
John Stevens 57 $0 $0 $0 $0 $0 $0 - - - -
Gardiner MacDougall 64 $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 140,430  5,201  87% $83  $11,655,690
Level 2: 5000 118,595  4,392  88% $51  $6,048,345
Level 3: 2000 46,819  1,734  87% $32  $1,498,208
Level 4: 4000 96,728  3,583  90% $21  $2,031,288
Level 5: 1000 24,337  901  90% $180  $4,380,660
Total Attendance: 426,909  15,811 88% - $27,768,513

Balance Sheet

Income
Home Games Left 14
Average Attendance - % 15,811 (88%)
Average Income per Game $1,028,463
Year to Date Revenue $ 27,768,513
Estimated Revenue $14,398,488
End Year Estimated Revenue $42,167,001
  Expense
Days Remaining 1
Pro Expenses Per Days $395,573
Pro Year To Date Expenses $395,573
Farm Expenses Per Days $10,586
Farm Year To Date Expenses $10,586
Pro Payroll $79,575,000
Estimated Season Expenses $79,981,159

Bank Account
Current Funds $30,452,352
Projected Revenue + $42,167,001
Projected Expenses - $79,981,159
Projected Bank Account $-7,361,806
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $79,575,000
Remaining Cap Space $3,925,000