• RHL Hockey Sim
  • Day 119Game 852
    Jets2
    Hurricanes1
    Boxscore 0 Likes
  • Day 122Game 872
    Jets0
    Islanders0
    Preview 0 Likes
  • Day 119Game 852
    Moose2
    Wolves0
    Boxscore 0 Likes
  • Day 122Game 872
    Moose0
    Islanders0
    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
 
 
 
 
28 $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
 
30 $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
 
 
 
29 $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 - - - - - -
Brenden Dillon
 
 
 
D
 
34 $1,260,000 $1,260,000 UFA - - - - - - -
Luke Glendening
C
 
 
 
 
35 $1,250,000 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 - - - - - - - -
Kyle Palmieri
C
 
 
 
 
34 $687,500 UFA - - - - - - - -
Bonus $3,800,000 - - - - - - - - -
PRO TOTALS $91,297,500 $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 - - - - - - - -
Matthew Highmore
C
 
 
 
 
28 $1,000,000 UFA - - - - - - - -
Cole Schwindt
C
 
 
 
 
23 $900,000 $900,000 RFA - - - - - - -
Layton Ahac
 
 
 
D
 
23 $900,000 $900,000 RFA - - - - - - -
Sheldon Dries
C
 
 
 
 
30 $900,000 $900,000 UFA - - - - - - -
Antti Raanta
 
 
 
 
G
35 $900,000 UFA - - - - - - - -
Casey Fitzgerald
 
 
 
D
 
27 $900,000 RFA - - - - - - - -
Chase de Leo
 
LW
 
 
 
29 $900,000 UFA - - - - - - - -
Frederic Brunet
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Joel Blomqvist
 
 
 
 
G
23 $875,000 $875,000 RFA - - - - - - -
Rhett Gardner
C
 
 
 
 
28 $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
 
 
 
 
27 $800,000 RFA - - - - - - - -
Collin Adams
 
LW
 
 
 
26 $800,000 RFA - - - - - - - -
Damien Giroux
C
 
 
 
 
24 $800,000 RFA - - - - - - - -
Austin Rueschhoff
C
LW
RW
 
 
27 $775,000 RFA - - - - - - - -
Cameron Crotty
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
Hayden Hodgson
 
 
RW
 
 
28 $775,000 UFA - - - - - - - -
Ryan Fanti
 
 
 
 
G
25 $775,000 RFA - - - - - - - -
Wyatte Wylie
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
Zach Solow
 
 
RW
 
 
26 $775,000 RFA - - - - - - - -
FARM TOTALS $21,225,000 $6,900,000 $875,000 $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 - 29 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 124,397  4,290  71% $92  $11,444,524
Level 2: 5000 109,861  3,788  76% $55  $6,042,355
Level 3: 2000 39,270  1,354  68% $37  $1,452,990
Level 4: 4000 66,051  2,278  57% $30  $1,981,530
Level 5: 1000 21,906  755  76% $190  $4,162,140
Total Attendance: 361,485  12,465 69% - $26,337,716

Balance Sheet

Income
Home Games Left 12
Average Attendance - % 12,465 (69%)
Average Income per Game $908,197
Year to Date Revenue $ 26,337,716
Estimated Revenue $10,898,365
End Year Estimated Revenue $37,236,081
  Expense
Days Remaining 1
Pro Expenses Per Days $475,508
Pro Year To Date Expenses $475,508
Farm Expenses Per Days $9,076
Farm Year To Date Expenses $9,076
Pro Payroll $91,297,500
Estimated Season Expenses $91,782,084

Bank Account
Current Funds $14,001,188
Projected Revenue + $37,236,081
Projected Expenses - $91,782,084
Projected Bank Account $-40,544,815
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $91,297,500
Remaining Cap Space $-7,797,500