• RHL Hockey Sim
  • Day 104Game 767
    Stars4
    Lightning1
    Boxscore 0 Likes
  • Day 106Game 783
    Stars0
    Bruins0
    Preview 0 Likes
  • Day 109Game 804
    Stars0
    Blues0
    Preview 0 Likes
  • Day 104Game 767
    Stars2
    Crunch3
    Boxscore 0 Likes
  • Day 106Game 783
    Stars0
    Bruins0
    Preview 0 Likes
  • Day 108Game 797
    Monsters0
    Stars0
    Preview 0 Likes
  • Day 109Game 804
    Stars0
    Thunderbirds0
    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
Kirill Kaprizov
 
LW
 
 
 
28 $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 - - - - -
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
 
33 $2,000,000 $2,000,000 UFA - - - - - - -
Pius Suter
C
 
 
 
 
29 $2,000,000 $2,000,000 UFA - - - - - - -
William Carrier
 
LW
 
 
 
31 $2,000,000 UFA - - - - - - - -
Justin Brazeau
 
 
RW
 
 
27 $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 - - - - - - - -
Jacob Lucchini
C
 
 
 
 
30 $1,000,000 UFA - - - - - - - -
Tony DeAngelo
 
 
 
D
 
30 $850,000 $850,000 $850,000 UFA - - - - - -
Bonus $1,000,000 - - - - - - - - -
PRO TOTALS $95,475,000 $76,475,000 $56,725,000 $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
 
 
 
 
32 $1,000,000 $1,000,000 UFA - - - - - - -
Ben Hutton
 
 
 
D
 
32 $1,000,000 UFA - - - - - - - -
Scott Perunovich
 
 
 
D
 
27 $1,000,000 RFA - - - - - - - -
Nikita Prishchepov
C
 
 
 
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Chase Bradley
 
LW
 
 
 
24 $950,000 $950,000 RFA - - - - - - -
Vyacheslav Buteyets
 
 
 
 
G
23 $950,000 $950,000 RFA - - - - - - -
Christoffer Sedoff
 
 
 
D
 
23 $950,000 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
 
 
23 $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
 
22 $775,000 $775,000 RFA - - - - - - -
Joe Fleming
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
Joe Hicketts
 
 
 
D
 
29 $775,000 $775,000 UFA - - - - - - -
Juha Jaaska
 
LW
 
 
 
27 $775,000 $775,000 UFA - - - - - - -
Marshall Rifai
 
 
 
D
 
27 $775,000 $775,000 UFA - - - - - - -
Maxwell Crozier
 
 
 
D
 
25 $775,000 $775,000 RFA - - - - - - -
Taylor Gauthier
 
 
 
 
G
24 $775,000 $775,000 RFA - - - - - - -
Cameron Butler
 
 
RW
 
 
23 $775,000 RFA - - - - - - - -
Patrick Giles
C
LW
RW
 
 
26 $775,000 RFA - - - - - - - -
FARM TOTALS $22,225,000 $15,175,000 $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 - 22 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 122,348  5,561  93% $79  $9,665,492
Level 2: 5000 103,996  4,727  95% $49  $5,095,804
Level 3: 2000 41,968  1,908  95% $29  $1,217,072
Level 4: 4000 82,941  3,770  94% $19  $1,575,879
Level 5: 1000 20,727  942  94% $179  $3,710,133
Total Attendance: 371,980  16,908 94% - $22,327,599

Balance Sheet

Income
Home Games Left 19
Average Attendance - % 16,908 (94%)
Average Income per Game $1,014,891
Year to Date Revenue $ 22,327,599
Estimated Revenue $19,282,926
End Year Estimated Revenue $41,610,525
  Expense
Days Remaining 1
Pro Expenses Per Days $497,266
Pro Year To Date Expenses $497,266
Farm Expenses Per Days $11,055
Farm Year To Date Expenses $11,055
Pro Payroll $95,475,000
Estimated Season Expenses $95,983,321

Bank Account
Current Funds $20,270,116
Projected Revenue + $41,610,525
Projected Expenses - $95,983,321
Projected Bank Account $-34,102,680
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $95,475,000
Remaining Cap Space $-7,475,000