• RHL Hockey Sim
  • Day 149Game 973
    Ducks2
    Islanders4
    Boxscore 0 Likes
  • Day 151Game 987
    Ducks0
    Canadiens0
    Preview 0 Likes
  • Day 153Game 1006
    Ducks0
    Blues0
    Preview 0 Likes
  • Day 149Game 973
    Gulls1
    Islanders2
    Boxscore 0 Likes
  • Day 151Game 987
    Gulls0
    Rocket0
    Preview 0 Likes
  • Day 153Game 1006
    Gulls0
    Thunderbirds0
    Preview 0 Likes
  • Day 155Game 1022
    Moose0
    Gulls0
    Preview 0 Likes
  • Day 157Game 1029
    Marlies
    Gulls
    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
Roman Josi
 
 
 
D
 
35 $9,500,000 $9,500,000 $9,500,000 UFA - - - - - -
Alex DeBrincat
 
 
RW
 
 
28 $8,600,000 $8,600,000 $8,600,000 $8,600,000 $8,600,000 $8,600,000 $8,600,000 $8,600,000 UFA -
Seth Jarvis
C
 
 
 
 
24 $8,500,000 $8,500,000 $8,500,000 $8,500,000 RFA - - - - -
Brad Marchand
 
LW
 
 
 
37 $7,500,000 $7,500,000 $7,500,000 UFA - - - - - -
Jaccob Slavin
 
 
 
D
 
31 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 UFA - - - -
Boone Jenner
C
 
 
 
 
32 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - - - -
Shane Pinto
C
 
 
 
 
25 $5,000,000 $5,000,000 $5,000,000 RFA - - - - - -
Jonathan Huberdeau
C
 
 
 
 
32 $5,000,000 $5,000,000 UFA - - - - - - -
Patrik Laine
 
LW
 
 
 
27 $4,700,000 $4,700,000 $4,700,000 $4,700,000 UFA - - - - -
Mikael Backlund
C
 
 
 
 
36 $4,250,000 $4,250,000 $4,250,000 UFA - - - - - -
Mikey Anderson
 
 
 
D
 
26 $4,125,000 $4,125,000 $4,125,000 $4,125,000 $4,125,000 $4,125,000 UFA - - -
Bryan Rust
 
 
RW
 
 
33 $4,000,000 $4,000,000 UFA - - - - - - -
John Carlson
 
 
 
D
 
36 $3,250,000 UFA - - - - - - - -
Joey Daccord
 
 
 
 
G
29 $2,500,000 $2,500,000 UFA - - - - - - -
Joonas Korpisalo
 
 
 
 
G
31 $2,000,000 $2,000,000 $2,000,000 $2,000,000 UFA - - - - -
James van Riemsdyk
 
LW
 
 
 
36 $1,750,000 $1,750,000 UFA - - - - - - -
Isac Lundestrom
C
 
 
 
 
26 $1,500,000 RFA - - - - - - - -
Juuso Valimaki
 
 
 
D
 
27 $1,500,000 RFA - - - - - - - -
Connor McMichael
C
 
 
 
 
25 $1,250,000 $1,250,000 RFA - - - - - - -
Erik Portillo
 
 
 
 
G
26 $1,000,000 $1,000,000 RFA - - - - - - -
Brock Faber
 
 
 
D
 
23 $950,000 RFA - - - - - - - -
Simon Edvinsson
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Urho Vaakanainen
 
 
 
D
 
27 $850,000 $850,000 UFA - - - - - - -
Bonus $2,000,000 - - - - - - - - -
PRO TOTALS $93,100,000 $83,025,000 $66,675,000 $40,425,000 $19,225,000 $12,725,000 $8,600,000 $8,600,000 $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
Jordan Spence
 
 
 
D
 
25 $2,000,000 $2,000,000 RFA - - - - - - -
Adam Beckman
 
LW
 
 
 
24 $950,000 RFA - - - - - - - -
Graeme Clarke
 
 
RW
 
 
24 $950,000 RFA - - - - - - - -
Anton Wahlberg
C
 
 
 
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Jett Luchanko
C
 
 
 
 
19 $875,000 $875,000 $875,000 RFA - - - - - -
Michael Buchinger
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Miko Matikka
C
LW
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Artem Guryev
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Joni Jurmo
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Matvei Petrov
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Sasha Pastujov
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Antonio Stranges
C
 
 
 
 
24 $875,000 RFA - - - - - - - -
Antti Tuomisto
 
 
 
D
 
25 $875,000 RFA - - - - - - - -
Daemon Hunt
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
John Farinacci
C
 
 
 
 
25 $875,000 RFA - - - - - - - -
Mavrik Bourque
C
 
 
 
 
24 $875,000 RFA - - - - - - - -
William Dufour
 
 
RW
 
 
24 $875,000 RFA - - - - - - - -
Jean-Luc Foudy
C
 
 
 
 
23 $850,000 RFA - - - - - - - -
Jett Woo
 
 
 
D
 
25 $850,000 RFA - - - - - - - -
Michael Callahan
 
 
 
D
 
26 $850,000 RFA - - - - - - - -
Brandon Biro
C
 
 
 
 
27 $800,000 RFA - - - - - - - -
Jack Matier
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
Olivier Nadeau
 
 
RW
 
 
23 $775,000 $775,000 RFA - - - - - - -
Cam Johnson
 
 
 
 
G
31 $775,000 UFA - - - - - - - -
Curtis Hall
C
 
 
 
 
25 $775,000 RFA - - - - - - - -
Ethan Haider
 
 
 
 
G
24 $775,000 RFA - - - - - - - -
FARM TOTALS $23,375,000 $10,550,000 $3,500,000 $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
Bruce Boudreau 71 $0 $0 $0 $0 $0 $0 $0 $0 - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 31 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 114,385  3,690  61% $110  $12,582,350
Level 2: 5000 110,958  3,579  72% $60  $6,657,480
Level 3: 2000 30,538  985  49% $53  $1,618,514
Level 4: 4000 81,143  2,618  65% $28  $2,272,004
Level 5: 1000 21,429  691  69% $215  $4,607,235
Total Attendance: 358,453  11,563 64% - $29,124,461

Balance Sheet

Income
Home Games Left 10
Average Attendance - % 11,563 (64%)
Average Income per Game $939,499
Year to Date Revenue $ 29,124,461
Estimated Revenue $9,394,987
End Year Estimated Revenue $38,519,448
  Expense
Days Remaining 1
Pro Expenses Per Days $484,896
Pro Year To Date Expenses $484,896
Farm Expenses Per Days $11,133
Farm Year To Date Expenses $11,133
Pro Payroll $93,100,000
Estimated Season Expenses $93,596,029

Bank Account
Current Funds $1,674,988
Projected Revenue + $38,519,448
Projected Expenses - $93,596,029
Projected Bank Account $-53,401,593
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $93,100,000
Remaining Cap Space $-5,100,000