• RHL Hockey Sim
  • Day 188Game 1282
    Jets2
    Oilers1
    Boxscore 0 Likes
  • Day 191Game 1302
    Jets0
    Ducks0
    Preview 0 Likes
  • Day 188Game 1282
    Moose0
    Condors2
    Boxscore 0 Likes
  • Day 191Game 1302
    Moose0
    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
David Pastrnak
 
 
RW
 
 
28 $11,250,000 $11,250,000 $11,250,000 $11,250,000 $11,250,000 $11,250,000 $11,250,000 UFA - -
Mikko Rantanen
 
 
RW
 
 
28 $10,000,000 $10,000,000 $10,000,000 UFA - - - - - -
Kyle Connor
 
LW
 
 
 
28 $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000 UFA - - -
Brayden Point
C
 
 
 
 
29 $9,000,000 $9,000,000 $9,000,000 $9,000,000 UFA - - - - -
Connor Hellebuyck
 
 
 
 
G
31 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 UFA - -
Nico Hischier
C
 
 
 
 
26 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 UFA - - - -
Devon Toews
 
 
 
D
 
31 $6,500,000 UFA - - - - - - - -
Ryan Pulock
 
 
 
D
 
30 $6,150,000 $6,150,000 $6,150,000 $6,150,000 $6,150,000 $6,150,000 UFA - - -
John Marino
 
 
 
D
 
27 $4,400,000 $4,400,000 $4,400,000 UFA - - - - - -
Nicholas Paul
 
LW
 
 
 
30 $2,500,000 $2,500,000 UFA - - - - - - -
Mason Appleton
C
 
 
 
 
29 $2,200,000 $2,200,000 UFA - - - - - - -
Nicolas Roy
C
 
 
 
 
28 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Patrick Kane
 
 
RW
 
 
36 $1,500,000 UFA - - - - - - - -
Brenden Dillon
 
 
 
D
 
34 $1,260,000 $1,260,000 UFA - - - - - - -
Casey DeSmith
 
 
 
 
G
33 $1,125,000 $1,125,000 UFA - - - - - - -
David Savard
 
 
 
D
 
34 $1,125,000 UFA - - - - - - - -
Zach Parise
 
LW
 
 
 
40 $1,000,000 * UFA - - - - - - - -
Alec Martinez
 
 
 
D
 
37 $900,000 * $900,000 * $900,000 * $900,000 * UFA - - - - -
Morgan Geekie
C
 
 
 
 
26 $900,000 RFA - - - - - - - -
Austin Rueschhoff
C
LW
RW
 
 
27 $775,000 RFA - - - - - - - -
Cameron Crotty
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
Kyle Palmieri
C
 
 
 
 
34 $687,500 UFA - - - - - - - -
Bonus $3,800,000 - - - - - - - - -
PRO TOTALS $93,097,500 $76,035,000 $68,950,000 $52,550,000 $42,650,000 $35,400,000 $19,750,000 $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
Matt Martin
 
LW
 
 
 
35 $1,050,000 UFA - - - - - - - -
Cal Petersen
 
 
 
 
G
30 $1,000,000 $1,000,000 UFA - - - - - - -
Matthew Highmore
C
 
 
 
 
29 $1,000,000 UFA - - - - - - - -
Cole Schwindt
C
 
 
 
 
23 $900,000 $900,000 RFA - - - - - - -
Layton Ahac
 
 
 
D
 
24 $900,000 $900,000 RFA - - - - - - -
Sheldon Dries
C
 
 
 
 
30 $900,000 $900,000 UFA - - - - - - -
Antti Raanta
 
 
 
 
G
35 $900,000 UFA - - - - - - - -
Casey Fitzgerald
 
 
 
D
 
28 $900,000 UFA - - - - - - - -
Chase de Leo
 
LW
 
 
 
29 $900,000 UFA - - - - - - - -
Frederic Brunet
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Rhett Gardner
C
 
 
 
 
29 $850,000 $850,000 UFA - - - - - - -
Andrew Poturalski
C
 
 
 
 
31 $850,000 UFA - - - - - - - -
Jasper Weatherby
C
LW
RW
 
 
27 $850,000 RFA - - - - - - - -
Zane McIntyre
 
 
 
 
G
32 $825,000 UFA - - - - - - - -
Josiah Slavin
 
LW
 
 
 
26 $800,000 $800,000 RFA - - - - - - -
Michael Karow
 
 
 
D
 
26 $800,000 $800,000 RFA - - - - - - -
Callahan Burke
C
 
 
 
 
28 $800,000 UFA - - - - - - - -
Collin Adams
 
LW
 
 
 
26 $800,000 RFA - - - - - - - -
Damien Giroux
C
 
 
 
 
25 $800,000 RFA - - - - - - - -
Michal Teply
 
 
RW
 
 
23 $775,000 $775,000 $775,000 RFA - - - - - -
Jordan Frasca
 
LW
 
 
 
23 $775,000 $775,000 RFA - - - - - - -
Hayden Hodgson
 
 
RW
 
 
29 $775,000 UFA - - - - - - - -
Ryan Fanti
 
 
 
 
G
25 $775,000 RFA - - - - - - - -
Tyler Wotherspoon
 
 
 
D
 
32 $775,000 UFA - - - - - - - -
Wyatte Wylie
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
Zach Solow
 
 
RW
 
 
26 $775,000 RFA - - - - - - - -
FARM TOTALS $22,125,000 $8,575,000 $1,650,000 $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
Joe Sacco 54 $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 170,002  4,250  71% $92  $15,640,184
Level 2: 5000 152,190  3,805  76% $54  $8,218,260
Level 3: 2000 54,330  1,358  68% $35  $1,901,550
Level 4: 4000 90,374  2,259  56% $31  $2,801,594
Level 5: 1000 30,290  757  76% $185  $5,603,650
Total Attendance: 497,186  12,430 69% - $36,142,680

Balance Sheet

Income
Home Games Left 1
Average Attendance - % 12,430 (69%)
Average Income per Game $903,567
Year to Date Revenue $ 36,142,680
Estimated Revenue $903,567
End Year Estimated Revenue $37,046,247
  Expense
Days Remaining 1
Pro Expenses Per Days $484,883
Pro Year To Date Expenses $484,883
Farm Expenses Per Days $10,000
Farm Year To Date Expenses $10,000
Pro Payroll $93,097,500
Estimated Season Expenses $93,592,383

Bank Account
Current Funds $-9,530,545
Projected Revenue + $37,046,247
Projected Expenses - $93,592,383
Projected Bank Account $-66,076,681
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $93,097,500
Remaining Cap Space $-9,597,500