• RHL Hockey Sim
  • Day 184Game 1247
    Wild5
    Sharks3
    Boxscore 0 Likes
  • Day 190Game 1298
    Wild0
    Ducks0
    Preview 0 Likes
  • Day 184Game 1247
    Wild3
    Barracuda5
    Boxscore 0 Likes
  • Day 186Game 1264
    Heat2
    Wild3
    Boxscore 0 Likes
  • Day 187Game 1273
    Canucks1
    Wild2
    Boxscore 0 Likes
  • Day 190Game 1298
    Wild0
    Gulls0
    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
Auston Matthews
C
 
 
 
 
27 $12,000,000 $12,000,000 UFA - - - - - - -
Erik Karlsson
 
 
 
D
 
34 $9,800,000 * $9,800,000 * $9,800,000 * $9,800,000 * $9,800,000 * $9,800,000 * UFA - - -
Matthew Tkachuk
 
LW
 
 
 
27 $9,500,000 * $9,500,000 * $9,500,000 * $9,500,000 * $9,500,000 * $9,500,000 * $9,500,000 * UFA - -
Matt Boldy
 
LW
 
 
 
24 $7,650,000 $7,650,000 $7,650,000 $7,650,000 RFA - - - - -
Andrei Kuzmenko
 
LW
 
 
 
29 $7,500,000 * $7,500,000 * $7,500,000 * $7,500,000 * $7,500,000 * $7,500,000 * UFA - - -
Charlie McAvoy
 
 
 
D
 
27 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - - - - -
Sidney Crosby
C
 
 
 
 
37 $7,000,000 * $7,000,000 * $7,000,000 * UFA - - - - - -
Jesperi Kotkaniemi
C
 
 
 
 
24 $3,650,000 $3,650,000 RFA - - - - - - -
Alexandre Carrier
 
 
 
D
 
28 $3,250,000 $3,250,000 UFA - - - - - - -
Jake Allen
 
 
 
 
G
34 $3,250,000 * UFA - - - - - - - -
Alexander Romanov
 
 
 
D
 
25 $2,750,000 $2,750,000 RFA - - - - - - -
Joel Edmundson
 
 
 
D
 
31 $2,250,000 $2,250,000 $2,250,000 UFA - - - - - -
Vladislav Namestnikov
C
 
 
 
 
32 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Jesper Boqvist
C
 
 
 
 
26 $1,125,000 RFA - - - - - - - -
Jan Rutta
 
 
 
D
 
34 $1,000,000 $1,000,000 UFA - - - - - - -
Joe Veleno
C
 
 
 
 
25 $1,000,000 RFA - - - - - - - -
Vasily Podkolzin
 
 
RW
 
 
23 $925,000 RFA - - - - - - - -
Nick Cousins
C
 
 
 
 
31 $900,000 $900,000 UFA - - - - - - -
Jesse Ylonen
 
 
RW
 
 
25 $800,000 $800,000 RFA - - - - - - -
Dennis Gilbert
 
 
 
D
 
28 $775,000 UFA - - - - - - - -
John Lethemon
 
 
 
 
G
28 $775,000 UFA - - - - - - - -
Bonus $4,075,000 - - - - - - - - -
PRO TOTALS $88,475,000 $76,550,000 $52,200,000 $41,450,000 $26,800,000 $26,800,000 $9,500,000 $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
David Spacek
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Logan Mailloux
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Daniel Torgersson
 
LW
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Isak Rosen
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Maksymilian Szuber
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Michael Benning
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Ruslan Iskhakov
C
LW
RW
 
 
24 $875,000 RFA - - - - - - - -
Glenn Gawdin
C
 
 
 
 
28 $800,000 $800,000 UFA - - - - - - -
Mike Hardman
 
LW
 
 
 
26 $800,000 $800,000 RFA - - - - - - -
Alec Regula
 
 
 
D
 
24 $775,000 $775,000 RFA - - - - - - -
Matthew Peca
C
 
 
 
 
31 $775,000 $775,000 UFA - - - - - - -
Samuel Houde
C
 
 
 
 
25 $775,000 $775,000 RFA - - - - - - -
Alex Petrovic
 
 
 
D
 
33 $775,000 UFA - - - - - - - -
Brad Arvanitis
 
 
 
 
G
27 $775,000 RFA - - - - - - - -
Chris Terry
C
LW
RW
 
 
36 $775,000 UFA - - - - - - - -
Gerald Mayhew
C
 
 
 
 
32 $775,000 UFA - - - - - - - -
Justin Dowling
C
 
 
 
 
34 $775,000 UFA - - - - - - - -
Keith Kinkaid
 
 
 
 
G
35 $775,000 UFA - - - - - - - -
Philippe Maillet
C
 
 
 
 
32 $775,000 UFA - - - - - - - -
Scott Sabourin
 
 
RW
 
 
32 $775,000 UFA - - - - - - - -
Billy Constantinou
 
 
 
D
 
24 $750,000 RFA - - - - - - - -
Keaton Thompson
 
 
 
D
 
29 $750,000 UFA - - - - - - - -
FARM TOTALS $17,750,000 $9,175,000 $1,750,000 $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
John Tortorella 66 $0 $0 $0 $0 $0 $0 - - - -
Clement Jodoin 71 $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 199,740  4,994  83% $84  $16,778,160
Level 2: 5000 166,404  4,160  83% $53  $8,819,412
Level 3: 2000 67,789  1,695  85% $32  $2,169,248
Level 4: 4000 132,640  3,316  83% $22  $2,918,080
Level 5: 1000 36,664  917  92% $180  $6,599,520
Total Attendance: 603,237  15,081 84% - $39,148,641

Balance Sheet

Income
Home Games Left 1
Average Attendance - % 15,081 (84%)
Average Income per Game $978,716
Year to Date Revenue $ 39,148,641
Estimated Revenue $978,716
End Year Estimated Revenue $40,127,357
  Expense
Days Remaining 1
Pro Expenses Per Days $451,042
Pro Year To Date Expenses $451,042
Farm Expenses Per Days $9,701
Farm Year To Date Expenses $9,701
Pro Payroll $88,475,000
Estimated Season Expenses $88,935,743

Bank Account
Current Funds $-8,155,697
Projected Revenue + $40,127,357
Projected Expenses - $88,935,743
Projected Bank Account $-56,964,083
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $88,475,000
Remaining Cap Space $-4,975,000