• RHL Hockey Sim
  • Day 149Game 971
    Devils6
    Maple Leafs4
    Boxscore 0 Likes
  • Day 152Game 991
    Devils0
    Rangers0
    Preview 0 Likes
  • Day 153Game 1005
    Devils0
    Red Wings0
    Preview 0 Likes
  • Day 157Game 1032
    Devils
    Flames
    Preview 0 Likes
  • Day 149Game 971
    Comets4
    Marlies3
    Boxscore 0 Likes
  • Day 152Game 991
    Comets0
    Pack0
    Preview 0 Likes
  • Day 153Game 1005
    Comets0
    Griffins0
    Preview 0 Likes
  • Day 157Game 1032
    Comets
    Heat
    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
 
 
 
30 $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 - -
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 - - -
Nate Schmidt
 
 
 
D
 
34 $4,200,000 UFA - - - - - - - -
Ondrej Palat
 
LW
 
 
 
34 $3,500,000 $3,500,000 UFA - - - - - - -
Mathieu Olivier
 
 
RW
 
 
29 $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 - - - - - - - -
Vincent Desharnais
 
 
 
D
 
29 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Arthur Kaliyev
 
 
RW
 
 
24 $2,000,000 $2,000,000 RFA - - - - - - -
Sam Steel
C
 
 
 
 
28 $1,400,000 UFA - - - - - - - -
Jakob Pelletier
 
LW
 
 
 
24 $1,150,000 $1,150,000 $1,150,000 RFA - - - - - -
Alexei Kolosov
 
 
 
 
G
24 $950,000 $950,000 RFA - - - - - - -
Lane Hutson
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Domenick Fensore
 
 
 
D
 
24 $875,000 RFA - - - - - - - -
Jiri Kulich
 
 
RW
 
 
21 $875,000 RFA - - - - - - - -
Bonus $2,500,000 - - - - - - - - -
PRO TOTALS $84,200,000 $66,850,000 $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
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 - - - - - -
Jan Jenik
 
 
RW
 
 
25 $950,000 RFA - - - - - - - -
Tobias Bjornfot
 
 
 
D
 
24 $950,000 RFA - - - - - - - -
Akil Thomas
C
 
 
 
 
26 $900,000 $900,000 RFA - - - - - - -
Joe Snively
C
 
 
 
 
30 $900,000 $900,000 UFA - - - - - - -
Ty Smith
 
 
 
D
 
25 $900,000 RFA - - - - - - - -
Aleksanteri Kaskimaki
C
LW
RW
 
 
22 $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
 
 
25 $800,000 $800,000 RFA - - - - - - -
Djibril Toure
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
Evan Nause
 
 
 
D
 
23 $775,000 $775,000 RFA - - - - - - -
Mikko Kokkonen
 
 
 
D
 
25 $775,000 $775,000 RFA - - - - - - -
Nathan Smith
C
 
 
 
 
27 $775,000 $775,000 UFA - - - - - - -
Alex Doucet
 
LW
 
 
 
24 $775,000 RFA - - - - - - - -
Daniil Miromanov
 
 
 
D
 
28 $775,000 UFA - - - - - - - -
Jan Bednar
 
 
 
 
G
23 $775,000 RFA - - - - - - - -
Jeremie Biakabutuka
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
Joe Vrbetic
 
 
 
 
G
23 $775,000 RFA - - - - - - - -
Ross Johnston
 
LW
 
 
 
32 $775,000 UFA - - - - - - - -
FARM TOTALS $24,550,000 $11,150,000 $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 - 30 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 170,207  5,674  95% $83  $14,127,181
Level 2: 5000 142,748  4,758  95% $51  $7,280,148
Level 3: 2000 56,722  1,891  95% $31  $1,758,382
Level 4: 4000 114,067  3,802  95% $20  $2,281,340
Level 5: 1000 28,298  943  94% $175  $4,952,150
Total Attendance: 512,042  17,068 95% - $31,919,161

Balance Sheet

Income
Home Games Left 11
Average Attendance - % 17,068 (95%)
Average Income per Game $1,063,972
Year to Date Revenue $ 31,919,161
Estimated Revenue $11,703,692
End Year Estimated Revenue $43,622,853
  Expense
Days Remaining 1
Pro Expenses Per Days $438,542
Pro Year To Date Expenses $438,542
Farm Expenses Per Days $11,484
Farm Year To Date Expenses $11,484
Pro Payroll $84,200,000
Estimated Season Expenses $84,650,026

Bank Account
Current Funds $10,555,539
Projected Revenue + $43,622,853
Projected Expenses - $84,650,026
Projected Bank Account $-30,471,634
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $84,200,000
Remaining Cap Space $3,800,000