• RHL Hockey Sim
  • Day 12Game 45
    Stars3
    Kings2
    Boxscore 0 Likes
  • Day 12Game 47
    Roadrunners0
    Stars0
    Preview 0 Likes
  • Day 14Game 55
    Stars0
    Roadrunners0
    Preview 0 Likes
  • Day 16Game 60
    Stars2
    Thunderbirds1
    Boxscore 0 Likes
  • Day 18Game 64
    Stars2
    Thunderbirds4
    Boxscore 0 Likes
  • Day 20Game 68
    Thunderbirds
    Stars
    Boxscore 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
Kirill Kaprizov
 
LW
 
 
 
29 $11,500,000 $11,500,000 $11,500,000 $11,500,000 $11,500,000 $11,500,000 $11,500,000 UFA - -
Jack Eichel
C
 
 
 
 
29 $10,000,000 $10,000,000 UFA - - - - - - -
Mikhail Sergachev
 
 
 
D
 
27 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 UFA - - -
Timo Meier
 
 
RW
 
 
29 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - -
MacKenzie Weegar
 
 
 
D
 
32 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - - -
Jesper Bratt
 
LW
 
 
 
27 $7,875,000 $7,875,000 $7,875,000 $7,875,000 $7,875,000 $7,875,000 UFA - - -
Nikita Kucherov
 
 
RW
 
 
32 $7,500,000 UFA - - - - - - - -
Ilya Sorokin
 
 
 
 
G
30 $6,750,000 $6,750,000 $6,750,000 $6,750,000 UFA - - - - -
Mikael Granlund
C
 
 
 
 
34 $6,000,000 $6,000,000 $6,000,000 UFA - - - - - -
Chris Tanev
 
 
 
D
 
36 $5,000,000 UFA - - - - - - - -
Jared Spurgeon
 
 
 
D
 
36 $4,000,000 UFA - - - - - - - -
Dmitri Voronkov
 
LW
 
 
 
25 $3,500,000 $3,500,000 RFA - - - - - - -
Dmitry Kulikov
 
 
 
D
 
35 $2,500,000 $2,500,000 $2,500,000 $2,500,000 UFA - - - - -
William Karlsson
C
 
 
 
 
33 $2,500,000 UFA - - - - - - - -
Logan O'Connor
 
 
RW
 
 
29 $2,250,000 $2,250,000 UFA - - - - - - -
Derek Forbort
 
 
 
D
 
34 $2,000,000 $2,000,000 UFA - - - - - - -
Pius Suter
C
 
 
 
 
30 $2,000,000 $2,000,000 UFA - - - - - - -
Justin Brazeau
 
 
RW
 
 
28 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Eric Comrie
 
 
 
 
G
30 $1,250,000 $1,250,000 $1,250,000 $1,250,000 UFA - - - - -
Andrew Poturalski
C
 
 
 
 
32 $1,000,000 UFA - - - - - - - -
Darren Raddysh
 
 
 
D
 
30 $1,000,000 UFA - - - - - - - -
Yanni Gourde
C
 
 
 
 
34 $1,000,000 UFA - - - - - - - -
Tony DeAngelo
 
 
 
D
 
30 $850,000 $850,000 $850,000 UFA - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $104,475,000 $82,475,000 $62,725,000 $54,375,000 $43,875,000 $35,875,000 $19,500,000 $0 $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
Kevin Rooney
C
 
 
 
 
33 $1,000,000 $1,000,000 UFA - - - - - - -
Ben Hutton
 
 
 
D
 
33 $1,000,000 UFA - - - - - - - -
Jacob Lucchini
C
 
 
 
 
31 $1,000,000 UFA - - - - - - - -
Nikita Prishchepov
C
 
 
 
 
22 $950,000 $950,000 $950,000 RFA - - - - - -
Chase Bradley
 
LW
 
 
 
24 $950,000 $950,000 RFA - - - - - - -
Vyacheslav Buteyets
 
 
 
 
G
24 $950,000 $950,000 RFA - - - - - - -
Christoffer Sedoff
 
 
 
D
 
24 $950,000 RFA - - - - - - - -
Dominic James
C
 
 
 
 
23 $925,000 $925,000 RFA - - - - - - -
James Stefan
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Stanislav Svozil
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Viktor Neuchev
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Zac Funk
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Michael Milne
C
LW
RW
 
 
23 $875,000 RFA - - - - - - - -
Ryan Tverberg
C
LW
RW
 
 
24 $875,000 RFA - - - - - - - -
Philippe Daoust
C
 
 
 
 
24 $850,000 $850,000 RFA - - - - - - -
Mason Shaw
C
 
 
 
 
27 $800,000 RFA - - - - - - - -
Connor Ungar
 
 
 
 
G
24 $775,000 $775,000 RFA - - - - - - -
Hunter Shepard
 
 
 
 
G
30 $775,000 $775,000 UFA - - - - - - -
Jeremy Hanzel
 
 
 
D
 
23 $775,000 $775,000 RFA - - - - - - -
Joe Fleming
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
Joe Hicketts
 
 
 
D
 
30 $775,000 $775,000 UFA - - - - - - -
Juha Jaaska
 
LW
 
 
 
28 $775,000 $775,000 UFA - - - - - - -
Marshall Rifai
 
 
 
D
 
28 $775,000 $775,000 UFA - - - - - - -
Maxwell Crozier
 
 
 
D
 
26 $775,000 $775,000 RFA - - - - - - -
Taylor Gauthier
 
 
 
 
G
25 $775,000 $775,000 RFA - - - - - - -
Patrick Giles
C
LW
RW
 
 
26 $775,000 RFA - - - - - - - -
FARM TOTALS $22,375,000 $16,100,000 $950,000 $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
Ken Hitchcock 74 $0 $0 $0 $0 $0 $0 $0 $0 - -
Gerard Gallant 60 $0 $0 $0 $0 $0 $0 $0 $0 - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 3 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 18,000  6,000  100% $79  $1,422,000
Level 2: 5000 15,000  5,000  100% $49  $735,000
Level 3: 2000 6,000  2,000  100% $29  $174,000
Level 4: 4000 12,000  4,000  100% $19  $228,000
Level 5: 1000 3,000  1,000  100% $179  $537,000
Total Attendance: 54,000  18,000 100% - $3,250,800

Balance Sheet

Income
Home Games Left -3
Average Attendance - % 18,000 (100%)
Average Income per Game $1,083,600
Year to Date Revenue $ 3,250,800
Estimated Revenue $-3,250,800
End Year Estimated Revenue $0
  Expense
Days Remaining 1
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $104,475,000
Estimated Season Expenses $104,475,000

Bank Account
Current Funds $-4,086,453
Projected Revenue + $0
Projected Expenses - $104,475,000
Projected Bank Account $-108,561,453
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $104,475,000
Remaining Cap Space $-16,475,000