• RHL Hockey Sim
  • Day 182Game 1234
    Sharks3
    Flames2
    Boxscore 0 Likes
  • Day 182Game 1234
    Barracuda2
    Heat1
    Boxscore 0 Likes
  • Day 184Game 1247
    Wild3
    Barracuda5
    Boxscore 0 Likes
  • Day 186Game 1263
    Condors1
    Barracuda3
    Boxscore 0 Likes
  • Day 188Game 1283
    Heat1
    Barracuda3
    Boxscore 0 Likes
  • Day 189Game 1290
    Canucks1
    Barracuda3
    Boxscore 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
Ryan O'Reilly
C
 
 
 
 
34 $8,500,000 UFA - - - - - - - -
Ryan Nugent-Hopkins
C
 
 
 
 
32 $8,250,000 $8,250,000 $8,250,000 UFA - - - - - -
Johnny Gaudreau
 
LW
 
 
 
31 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 UFA - - - -
Zach Hyman
 
LW
 
 
 
32 $6,750,000 $6,750,000 $6,750,000 $6,750,000 UFA - - - - -
Brandon Montour
 
 
 
D
 
31 $6,500,000 $6,500,000 $6,500,000 $6,500,000 UFA - - - - -
Brent Burns
 
 
 
D
 
40 $5,250,000 $5,250,000 $5,250,000 UFA - - - - - -
Igor Shesterkin
 
 
 
 
G
29 $5,000,000 $5,000,000 UFA - - - - - - -
Michael Bunting
 
LW
 
 
 
29 $4,500,000 $4,500,000 UFA - - - - - - -
Mario Ferraro
 
 
 
D
 
26 $3,300,000 $3,300,000 RFA - - - - - - -
Mattias Samuelsson
 
 
 
D
 
25 $3,000,000 $3,000,000 RFA - - - - - - -
Matt Duchene
C
 
 
 
 
34 $2,750,000 $2,750,000 UFA - - - - - - -
Mathieu Joseph
 
 
RW
 
 
28 $2,500,000 $2,500,000 UFA - - - - - - -
Jeff Carter
C
 
 
 
 
40 $1,500,000 UFA - - - - - - - -
Dakota Joshua
C
 
 
 
 
28 $1,300,000 $1,300,000 $1,300,000 UFA - - - - - -
Nico Sturm
C
 
 
 
 
29 $1,300,000 UFA - - - - - - - -
Justin Barron
 
 
 
D
 
23 $1,250,000 RFA - - - - - - - -
Mackenzie Blackwood
 
 
 
 
G
28 $1,150,000 $1,150,000 $1,150,000 $1,150,000 UFA - - - - -
Jani Hakanpaa
 
 
 
D
 
33 $1,100,000 $1,100,000 UFA - - - - - - -
Anthony Richard
C
 
 
 
 
28 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Jake Christiansen
 
 
 
D
 
25 $1,000,000 RFA - - - - - - - -
Tyson Foerster
 
 
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Sam Carrick
C
 
 
 
 
33 $850,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $72,825,000 $59,975,000 $36,950,000 $21,150,000 $6,750,000 $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
Pat Maroon
 
LW
 
 
 
36 $1,000,000 UFA - - - - - - - -
Pierre-Edouard Bellemare
 
LW
 
 
 
40 $1,000,000 UFA - - - - - - - -
Devon Levi
 
 
 
 
G
23 $950,000 $950,000 RFA - - - - - - -
Landon Slaggert
 
LW
 
 
 
22 $950,000 $950,000 RFA - - - - - - -
Leo Loof
 
 
 
D
 
23 $950,000 $950,000 RFA - - - - - - -
Michael Kesselring
 
 
 
D
 
25 $950,000 $950,000 RFA - - - - - - -
Juuso Parssinen
C
 
 
 
 
24 $950,000 RFA - - - - - - - -
Artem Grushnikov
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
James Malatesta
 
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Jon-Randall Avon
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Tyler Boucher
 
 
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Zachary L'Heureux
 
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Brett Berard
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Justin Sourdif
C
LW
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Ridly Greig
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Thomas Bordeleau
C
 
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Matt Villalta
 
 
 
 
G
25 $850,000 RFA - - - - - - - -
Matthew Robertson
 
 
 
D
 
24 $850,000 RFA - - - - - - - -
William Lagesson
 
 
 
D
 
29 $850,000 UFA - - - - - - - -
Nicolas Deslauriers
 
LW
 
 
 
34 $810,000 $810,000 UFA - - - - - - -
Justin Robidas
C
LW
RW
 
 
22 $775,000 $775,000 $775,000 RFA - - - - - -
Kyle Masters
 
 
 
D
 
22 $775,000 $775,000 $775,000 RFA - - - - - -
Ales Stezka
 
 
 
 
G
28 $775,000 $775,000 UFA - - - - - - -
Vyacheslav Peksa
 
 
 
 
G
22 $775,000 $775,000 RFA - - - - - - -
Will Cranley
 
 
 
 
G
23 $775,000 $775,000 RFA - - - - - - -
Bryce Montgomery
 
 
 
D
 
22 $775,000 RFA - - - - - - - -
Declan Carlile
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
Marc Gatcomb
 
 
RW
 
 
25 $775,000 RFA - - - - - - - -
FARM TOTALS $24,185,000 $16,360,000 $5,925,000 $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
Sheldon Keefe 44 $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 224,156  5,604  93% $79  $17,708,324
Level 2: 5000 185,247  4,631  93% $51  $9,447,597
Level 3: 2000 74,312  1,858  93% $31  $2,303,672
Level 4: 4000 149,310  3,733  93% $21  $3,135,510
Level 5: 1000 37,684  942  94% $175  $6,594,700
Total Attendance: 670,709  16,768 93% - $41,656,877

Balance Sheet

Income
Home Games Left 1
Average Attendance - % 16,768 (93%)
Average Income per Game $1,041,422
Year to Date Revenue $ 41,656,877
Estimated Revenue $1,041,422
End Year Estimated Revenue $42,698,299
  Expense
Days Remaining 1
Pro Expenses Per Days $392,318
Pro Year To Date Expenses $392,318
Farm Expenses Per Days $12,102
Farm Year To Date Expenses $12,102
Pro Payroll $72,825,000
Estimated Season Expenses $73,229,420

Bank Account
Current Funds $37,830,818
Projected Revenue + $42,698,299
Projected Expenses - $73,229,420
Projected Bank Account $7,299,697
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $72,825,000
Remaining Cap Space $10,675,000