• RHL Hockey Sim
  • Day 12Game 78
    Devils1
    Oilers2
    Boxscore 0 Likes
  • Day 16Game 108
    Devils0
    Wild0
    Preview 0 Likes
  • Day 18Game 124
    Devils0
    Sharks0
    Preview 0 Likes
  • Day 20Game 140
    Devils
    Avalanche
    Preview 0 Likes
  • Day 12Game 78
    Comets2
    Condors1
    Boxscore 0 Likes
  • Day 15Game 98
    Marlies2
    Comets4
    Boxscore 0 Likes
  • Day 16Game 108
    Comets0
    Wild0
    Preview 0 Likes
  • Day 18Game 124
    Comets0
    Barracuda0
    Preview 0 Likes
  • Day 20Game 140
    Comets
    Eagles
    Preview 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
Zach Werenski
 
 
 
D
 
28 $11,000,000 $11,000,000 $11,000,000 $11,000,000 $11,000,000 $11,000,000 $11,000,000 $11,000,000 UFA -
Aleksander Barkov
C
 
 
 
 
30 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 UFA - - -
Seth Jones
 
 
 
D
 
31 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 UFA - - - -
Nikolaj Ehlers
 
LW
 
 
 
29 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - - -
Sean Couturier
C
 
 
 
 
33 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - -
Oliver Bjorkstrand
 
 
RW
 
 
30 $5,400,000 $5,400,000 UFA - - - - - - -
Victor Olofsson
 
LW
 
 
 
30 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - - -
Igor Shesterkin
 
 
 
 
G
30 $5,000,000 UFA - - - - - - - -
Yegor Sharangovich
C
 
 
 
 
27 $4,500,000 $4,500,000 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA - - -
Ondrej Palat
 
LW
 
 
 
34 $3,500,000 $3,500,000 UFA - - - - - - -
Mathieu Olivier
 
 
RW
 
 
28 $2,800,000 $2,800,000 $2,800,000 $2,800,000 $2,800,000 $2,800,000 UFA - - -
Ty Dellandrea
C
 
 
 
 
25 $2,500,000 * RFA - - - - - - - -
Oliver Ekman-Larsson
 
 
 
D
 
34 $2,300,000 $2,300,000 UFA - - - - - - -
Vincent Desharnais
 
 
 
D
 
29 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Sam Steel
C
 
 
 
 
27 $1,400,000 RFA - - - - - - - -
Jakob Pelletier
 
LW
 
 
 
24 $1,150,000 $1,150,000 $1,150,000 RFA - - - - - -
Petr Mrazek
 
 
 
 
G
33 $1,000,000 $1,000,000 UFA - - - - - - -
Lane Hutson
 
 
 
D
 
21 $950,000 $950,000 RFA - - - - - - -
Domenick Fensore
 
 
 
D
 
24 $875,000 RFA - - - - - - - -
Jiri Kulich
 
 
RW
 
 
21 $875,000 RFA - - - - - - - -
Bonus $4,500,000 - - - - - - - - -
PRO TOTALS $87,750,000 $72,600,000 $59,450,000 $56,300,000 $51,300,000 $34,300,000 $17,000,000 $11,000,000 $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
Arthur Kaliyev
 
 
RW
 
 
24 $2,000,000 $2,000,000 RFA - - - - - - -
Emil Bemstrom
 
 
RW
 
 
26 $1,500,000 RFA - - - - - - - -
David Gustafsson
C
 
 
 
 
25 $1,000,000 $1,000,000 RFA - - - - - - -
Mads Sogaard
 
 
 
 
G
25 $1,000,000 RFA - - - - - - - -
Rasmus Asplund
C
 
 
 
 
28 $950,000 $950,000 $950,000 UFA - - - - - -
Alexei Kolosov
 
 
 
 
G
23 $950,000 $950,000 RFA - - - - - - -
Jan Jenik
 
 
RW
 
 
25 $950,000 RFA - - - - - - - -
Tobias Bjornfot
 
 
 
D
 
24 $950,000 RFA - - - - - - - -
Akil Thomas
C
 
 
 
 
25 $900,000 $900,000 RFA - - - - - - -
Joe Snively
C
 
 
 
 
29 $900,000 $900,000 UFA - - - - - - -
Ty Smith
 
 
 
D
 
25 $900,000 RFA - - - - - - - -
Aleksanteri Kaskimaki
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Jakub Stancl
 
LW
 
 
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Eetu Liukas
C
LW
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Jack Peart
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Jack Malone
C
LW
RW
 
 
25 $875,000 RFA - - - - - - - -
Jack Thompson
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Samuel Johannesson
 
 
 
D
 
25 $875,000 RFA - - - - - - - -
Mathias Emilio Pettersen
 
LW
 
 
 
25 $825,000 RFA - - - - - - - -
Nathan Legare
 
 
RW
 
 
24 $800,000 $800,000 RFA - - - - - - -
Djibril Toure
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
Evan Nause
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
Mikko Kokkonen
 
 
 
D
 
24 $775,000 $775,000 RFA - - - - - - -
Alex Doucet
 
LW
 
 
 
23 $775,000 RFA - - - - - - - -
Daniil Miromanov
 
 
 
D
 
28 $775,000 UFA - - - - - - - -
Jan Bednar
 
 
 
 
G
23 $775,000 RFA - - - - - - - -
Jeremie Biakabutuka
 
 
 
D
 
23 $775,000 RFA - - - - - - - -
Joe Vrbetic
 
 
 
 
G
23 $775,000 RFA - - - - - - - -
Ross Johnston
 
LW
 
 
 
31 $775,000 UFA - - - - - - - -
FARM TOTALS $26,725,000 $13,325,000 $2,700,000 $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
Guy Boucher 51 $0 $0 $0 $0 $0 $0 $0 $0 - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 2 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 11,769  5,885  98% $83  $976,827
Level 2: 5000 9,732  4,866  97% $51  $496,332
Level 3: 2000 3,856  1,928  96% $31  $119,536
Level 4: 4000 7,521  3,761  94% $20  $150,420
Level 5: 1000 1,947  974  97% $175  $340,725
Total Attendance: 34,825  17,413 97% - $2,188,032

Balance Sheet

Income
Home Games Left 39
Average Attendance - % 17,413 (97%)
Average Income per Game $1,094,016
Year to Date Revenue $ 2,188,032
Estimated Revenue $42,666,624
End Year Estimated Revenue $44,854,656
  Expense
Days Remaining 1
Pro Expenses Per Days $457,031
Pro Year To Date Expenses $457,031
Farm Expenses Per Days $11,576
Farm Year To Date Expenses $11,576
Pro Payroll $87,750,000
Estimated Season Expenses $88,218,607

Bank Account
Current Funds $42,247,516
Projected Revenue + $44,854,656
Projected Expenses - $88,218,607
Projected Bank Account $-1,116,435
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $87,750,000
Remaining Cap Space $250,000