• RHL Hockey Sim
  • Day 119Game 881
    Blackhawks4
    Sharks5
    Boxscore 0 Likes
  • Day 119Game 881
    IceHogs4
    Barracuda1
    Boxscore 0 Likes
  • Day 121Game 894
    Monsters2
    IceHogs1
    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
Pavel Buchnevich
 
LW
 
 
 
30 $10,000,000 * $10,000,000 * $10,000,000 * $10,000,000 * $10,000,000 * $10,000,000 * UFA - - -
Evander Kane
 
LW
 
 
 
34 $7,000,000 UFA - - - - - - - -
Mattias Ekholm
 
 
 
D
 
35 $6,200,000 $6,200,000 UFA - - - - - - -
Adin Hill
 
 
 
 
G
29 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - - - -
Ryan Lindgren
 
 
 
D
 
28 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 UFA - - -
Anton Lundell
C
 
 
 
 
24 $5,000,000 $5,000,000 $5,000,000 $5,000,000 RFA - - - - -
Barrett Hayton
C
 
 
 
 
25 $4,600,000 $4,600,000 RFA - - - - - - -
Ilya Lyubushkin
 
 
 
D
 
31 $4,000,000 $4,000,000 UFA - - - - - - -
Casey Cizikas
C
 
 
 
 
35 $4,000,000 * UFA - - - - - - - -
Evan Bouchard
 
 
 
D
 
26 $4,000,000 RFA - - - - - - - -
Jonathan Drouin
 
LW
 
 
 
30 $4,000,000 UFA - - - - - - - -
Frederick Gaudreau
C
 
 
 
 
32 $3,500,000 $3,500,000 $3,500,000 $3,500,000 UFA - - - - -
Trent Frederic
C
 
 
 
 
28 $3,500,000 $3,500,000 $3,500,000 UFA - - - - - -
Jason Dickinson
C
 
 
 
 
30 $3,350,000 $3,350,000 $3,350,000 UFA - - - - - -
Tristan Jarry
 
 
 
 
G
30 $2,500,000 $2,500,000 $2,500,000 $2,500,000 UFA - - - - -
Corey Perry
 
 
RW
 
 
40 $2,000,000 UFA - - - - - - - -
Jake Walman
 
 
 
D
 
30 $2,000,000 UFA - - - - - - - -
Curtis Lazar
C
 
 
 
 
31 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Mattias Janmark
C
 
 
 
 
33 $1,500,000 $1,500,000 UFA - - - - - - -
Matt Martin
 
LW
 
 
 
36 $1,400,000 UFA - - - - - - - -
Philippe Myers
 
 
 
D
 
29 $950,000 $950,000 UFA - - - - - - -
Shane Wright
C
 
 
 
 
22 $950,000 RFA - - - - - - - -
Spencer Stastney
 
 
 
D
 
26 $900,000 RFA - - - - - - - -
Bonus $6,950,000 - - - - - - - - -
PRO TOTALS $91,000,000 $57,800,000 $40,550,000 $32,200,000 $15,200,000 $15,200,000 $0 $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
Max Jones
 
LW
 
 
 
28 $1,250,000 UFA - - - - - - - -
Sam Lafferty
C
 
 
 
 
31 $1,150,000 $1,150,000 $1,150,000 $1,150,000 UFA - - - - -
Taylor Ward
 
 
RW
 
 
27 $1,100,000 $1,100,000 $1,100,000 UFA - - - - - -
Filip Larsson
 
 
 
 
G
27 $1,000,000 $1,000,000 UFA - - - - - - -
Josh Brown
 
 
 
D
 
32 $1,000,000 $1,000,000 UFA - - - - - - -
Noah Philp
C
 
 
 
 
27 $1,000,000 $1,000,000 UFA - - - - - - -
William Lagesson
 
 
 
D
 
30 $1,000,000 $1,000,000 UFA - - - - - - -
Connor Mackey
 
 
 
D
 
29 $1,000,000 UFA - - - - - - - -
Devin Shore
C
 
 
 
 
31 $1,000,000 UFA - - - - - - - -
Jack Ahcan
 
 
 
D
 
28 $1,000,000 UFA - - - - - - - -
Anton Blidh
 
LW
 
 
 
30 $950,000 $950,000 UFA - - - - - - -
Samuel Bolduc
 
 
 
D
 
25 $950,000 $950,000 RFA - - - - - - -
Tyler Pitlick
C
 
 
 
 
34 $950,000 $950,000 UFA - - - - - - -
Gabriel Fortier
 
LW
 
 
 
26 $950,000 RFA - - - - - - - -
Jake Leschyshyn
C
 
 
 
 
26 $950,000 RFA - - - - - - - -
Kevin Connauton
 
 
 
D
 
36 $950,000 UFA - - - - - - - -
Mason Primeau
C
 
 
 
 
24 $950,000 RFA - - - - - - - -
Coulson Pitre
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Dylan Garand
 
 
 
 
G
23 $875,000 RFA - - - - - - - -
Martin Chromiak
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
Luke Henman
C
 
 
 
 
25 $850,000 RFA - - - - - - - -
Matt Villalta
 
 
 
 
G
26 $850,000 RFA - - - - - - - -
Luke Reid
 
 
 
D
 
24 $775,000 $775,000 RFA - - - - - - -
FARM TOTALS $22,250,000 $10,750,000 $3,125,000 $1,150,000 $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
Glen Gulutzan 53 $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 150,045  4,840  81% $87  $13,053,915
Level 2: 5000 146,193  4,716  94% $54  $7,894,422
Level 3: 2000 58,224  1,878  94% $33  $1,921,392
Level 4: 4000 114,524  3,694  92% $22  $2,519,528
Level 5: 1000 29,196  942  94% $185  $5,401,260
Total Attendance: 498,182  16,070 89% - $32,330,040

Balance Sheet

Income
Home Games Left 10
Average Attendance - % 16,070 (89%)
Average Income per Game $1,042,905
Year to Date Revenue $ 32,330,040
Estimated Revenue $10,429,045
End Year Estimated Revenue $42,759,085
  Expense
Days Remaining 1
Pro Expenses Per Days $460,938
Pro Year To Date Expenses $460,938
Farm Expenses Per Days $9,271
Farm Year To Date Expenses $9,271
Pro Payroll $91,000,000
Estimated Season Expenses $91,470,209

Bank Account
Current Funds $27,377,609
Projected Revenue + $42,759,085
Projected Expenses - $91,470,209
Projected Bank Account $-21,333,515
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $91,000,000
Remaining Cap Space $-3,000,000