• RHL Hockey Sim
  • Day 55Game 403
    Blackhawks2
    Ducks4
    Boxscore 0 Likes
  • Day 55Game 403
    IceHogs2
    Gulls1
    Boxscore 0 Likes
  • Day 57Game 419
    Knights1
    IceHogs0
    Boxscore 0 Likes
  • Day 59Game 435
    Reign3
    IceHogs2
    Boxscore 0 Likes
  • Day 61Game 449
    Reign0
    IceHogs0
    Preview 0 Likes
  • Day 62Game 460
    Gulls0
    IceHogs0
    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
Pavel Buchnevich
 
LW
 
 
 
30 $10,000,000 * $10,000,000 * $10,000,000 * $10,000,000 * $10,000,000 * $10,000,000 * 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
 
27 $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 - - - - -
Ryan Strome
C
 
 
 
 
32 $5,000,000 $5,000,000 UFA - - - - - - -
Andrew Mangiapane
 
LW
 
 
 
29 $4,750,000 $4,750,000 UFA - - - - - - -
Cam York
 
 
 
D
 
24 $4,750,000 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
 
 
 
 
34 $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 - - - - -
Tommy Novak
C
 
 
 
 
28 $3,500,000 $3,500,000 UFA - - - - - - -
Corey Perry
 
 
RW
 
 
40 $2,000,000 UFA - - - - - - - -
Jake Walman
 
 
 
D
 
29 $2,000,000 UFA - - - - - - - -
Curtis Lazar
C
 
 
 
 
30 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Mattias Janmark
C
 
 
 
 
33 $1,500,000 $1,500,000 UFA - - - - - - -
Troy Stecher
 
 
 
D
 
31 $1,300,000 $1,300,000 UFA - - - - - - -
Akira Schmid
 
 
 
 
G
25 $1,000,000 $1,000,000 RFA - - - - - - -
Shane Wright
C
 
 
 
 
21 $950,000 RFA - - - - - - - -
Bonus $6,950,000 - - - - - - - - -
PRO TOTALS $91,700,000 $63,050,000 $31,200,000 $29,700,000 $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
 
 
 
27 $1,250,000 RFA - - - - - - - -
Sam Lafferty
C
 
 
 
 
30 $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
 
31 $1,000,000 $1,000,000 UFA - - - - - - -
Noah Philp
C
 
 
 
 
27 $1,000,000 $1,000,000 UFA - - - - - - -
William Lagesson
 
 
 
D
 
29 $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
 
 
 
25 $950,000 RFA - - - - - - - -
Jake Leschyshyn
C
 
 
 
 
26 $950,000 RFA - - - - - - - -
Kevin Connauton
 
 
 
D
 
35 $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 - 14 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 69,612  4,972  83% $87  $6,056,244
Level 2: 5000 66,555  4,754  95% $54  $3,593,970
Level 3: 2000 26,309  1,879  94% $33  $868,197
Level 4: 4000 51,897  3,707  93% $22  $1,141,734
Level 5: 1000 13,082  934  93% $185  $2,420,170
Total Attendance: 227,455  16,247 90% - $14,784,329

Balance Sheet

Income
Home Games Left 27
Average Attendance - % 16,247 (90%)
Average Income per Game $1,056,024
Year to Date Revenue $ 14,784,329
Estimated Revenue $28,512,635
End Year Estimated Revenue $43,296,964
  Expense
Days Remaining 1
Pro Expenses Per Days $464,583
Pro Year To Date Expenses $464,583
Farm Expenses Per Days $9,271
Farm Year To Date Expenses $9,271
Pro Payroll $91,700,000
Estimated Season Expenses $92,173,854

Bank Account
Current Funds $51,366,340
Projected Revenue + $43,296,964
Projected Expenses - $92,173,854
Projected Bank Account $2,489,450
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $91,700,000
Remaining Cap Space $-3,700,000