• RHL Hockey Sim
  • Day 40Game 96
    Sharks3
    Jets2
    Boxscore 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2035/35
Ryan Nugent-Hopkins
C
 
 
 
 
33 $8,250,000 $8,250,000 UFA - - - - - - -
Dylan Larkin
C
 
 
 
 
29 $8,200,000 $8,200,000 UFA - - - - - - -
Zach Hyman
 
LW
 
 
 
33 $6,750,000 $6,750,000 $6,750,000 UFA - - - - - -
Brandon Montour
 
 
 
D
 
32 $6,500,000 $6,500,000 $6,500,000 UFA - - - - - -
Jakob Chychrun
 
 
 
D
 
28 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - -
Ryan O'Reilly
C
 
 
 
 
35 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - - - -
Brent Burns
 
 
 
D
 
41 $5,250,000 $5,250,000 UFA - - - - - - -
Michael Bunting
 
LW
 
 
 
30 $4,500,000 UFA - - - - - - - -
Mario Ferraro
 
 
 
D
 
27 $3,300,000 RFA - - - - - - - -
Mattias Samuelsson
 
 
 
D
 
26 $3,000,000 RFA - - - - - - - -
Matt Duchene
C
 
 
 
 
35 $2,750,000 UFA - - - - - - - -
Mathieu Joseph
 
 
RW
 
 
29 $2,500,000 UFA - - - - - - - -
Dakota Joshua
C
 
 
 
 
30 $1,300,000 $1,300,000 UFA - - - - - - -
Juuso Parssinen
C
 
 
 
 
25 $1,250,000 $1,250,000 RFA - - - - - - -
Mackenzie Blackwood
 
 
 
 
G
29 $1,150,000 $1,150,000 $1,150,000 UFA - - - - - -
Max Pacioretty
 
LW
 
 
 
37 $990,000 $990,000 $990,000 $990,000 UFA - - - - -
Marc Gatcomb
 
 
RW
 
 
26 $950,000 RFA - - - - - - - -
Michael Kesselring
 
 
 
D
 
26 $950,000 RFA - - - - - - - -
Zachary L'Heureux
 
LW
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Ridly Greig
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Tyson Foerster
 
 
RW
 
 
24 $875,000 RFA - - - - - - - -
James Reimer
 
 
 
 
G
38 $800,000 UFA - - - - - - - -
Bonus $4,375,000 - - - - - - - - -
PRO TOTALS $77,390,000 $52,515,000 $27,390,000 $12,990,000 $6,000,000 $6,000,000 $6,000,000 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2035/35
Justin Barron
 
 
 
D
 
24 $2,000,000 $2,000,000 $2,000,000 RFA - - - - - -
Clay Stevenson
 
 
 
 
G
27 $1,400,000 $1,400,000 $1,400,000 UFA - - - - - -
Jake Christiansen
 
 
 
D
 
26 $975,000 $975,000 RFA - - - - - - -
Cameron Lund
C
 
 
 
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Devon Levi
 
 
 
 
G
24 $950,000 RFA - - - - - - - -
Georgi Merkulov
 
LW
 
 
 
25 $950,000 RFA - - - - - - - -
Landon Slaggert
 
LW
 
 
 
23 $950,000 RFA - - - - - - - -
Leo Loof
 
 
 
D
 
24 $950,000 RFA - - - - - - - -
Bryce McConnell-Barker
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Gabriel Szturc
C
 
 
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Artem Grushnikov
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Artur Akhtyamov
 
 
 
 
G
24 $875,000 $875,000 RFA - - - - - - -
Charles-Alexis Legault
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Dylan Duke
 
LW
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
James Malatesta
 
LW
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Tyler Boucher
 
 
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Brett Berard
C
LW
RW
 
 
23 $875,000 RFA - - - - - - - -
Justin Sourdif
C
LW
RW
 
 
24 $875,000 RFA - - - - - - - -
Thomas Bordeleau
C
 
 
 
 
24 $875,000 RFA - - - - - - - -
Declan Carlile
 
 
 
D
 
26 $800,000 $800,000 RFA - - - - - - -
Matthew Robertson
 
 
 
D
 
25 $800,000 $800,000 RFA - - - - - - -
Hugo Ollas
 
 
 
 
G
24 $775,000 $775,000 RFA - - - - - - -
Justin Robidas
C
LW
RW
 
 
23 $775,000 $775,000 RFA - - - - - - -
Kyle Masters
 
 
 
D
 
23 $775,000 $775,000 RFA - - - - - - -
Robert Bortuzzo
 
 
 
D
 
37 $775,000 UFA - - - - - - - -
Vyacheslav Peksa
 
 
 
 
G
23 $775,000 RFA - - - - - - - -
Will Cranley
 
 
 
 
G
24 $775,000 RFA - - - - - - - -
FARM TOTALS $25,000,000 $16,250,000 $6,100,000 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2035/35
Sheldon Keefe 45 $0 $0 $0 $0 $0 $0 $0 $0 - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 7 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 42,000  6,000  100% $90  $3,780,000
Level 2: 5000 35,000  5,000  100% $60  $2,100,000
Level 3: 2000 13,983  1,998  100% $40  $559,320
Level 4: 4000 27,746  3,964  99% $30  $832,380
Level 5: 1000 7,000  1,000  100% $200  $1,400,000
Total Attendance: 125,729  17,961 100% - $8,547,860

Balance Sheet

Income
Home Games Left -7
Average Attendance - % 17,961 (100%)
Average Income per Game $1,221,123
Year to Date Revenue $ 8,547,860
Estimated Revenue $-8,547,860
End Year Estimated Revenue $0
  Expense
Days Remaining 1
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $77,390,000
Estimated Season Expenses $77,390,000

Bank Account
Current Funds $55,146,391
Projected Revenue + $0
Projected Expenses - $77,390,000
Projected Bank Account $-22,243,609
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $77,390,000
Remaining Cap Space $10,610,000