• RHL Hockey Sim
  • Day 105Game 776
    Blackhawks2
    Jets1
    Boxscore 0 Likes
  • Day 109Game 803
    Blackhawks0
    Lightning0
    Preview 0 Likes
  • Day 111Game 823
    Blackhawks0
    Panthers0
    Preview 0 Likes
  • Day 105Game 776
    IceHogs1
    Moose3
    Boxscore 0 Likes
  • Day 108Game 796
    Wolves0
    IceHogs0
    Preview 0 Likes
  • Day 109Game 803
    IceHogs0
    Crunch0
    Preview 0 Likes
  • Day 111Game 823
    IceHogs0
    Checkers0
    Preview 0 Likes
  • Day 113Game 837
    Wild
    IceHogs
    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 - - - - -
Andrew Mangiapane
 
LW
 
 
 
29 $4,750,000 $4,750,000 UFA - - - - - - -
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 - - - - -
Trent Frederic
C
 
 
 
 
27 $3,500,000 $3,500,000 $3,500,000 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
 
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 - - - - - - -
Philippe Myers
 
 
 
D
 
28 $950,000 $950,000 UFA - - - - - - -
Shane Wright
C
 
 
 
 
22 $950,000 RFA - - - - - - - -
Spencer Stastney
 
 
 
D
 
26 $900,000 RFA - - - - - - - -
Bonus $8,350,000 - - - - - - - - -
PRO TOTALS $85,400,000 $59,200,000 $37,200,000 $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
Matt Martin
 
LW
 
 
 
36 $1,400,000 UFA - - - - - - - -
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 $23,650,000 $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 - 27 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 130,878  4,847  81% $87  $11,386,386
Level 2: 5000 126,590  4,689  94% $54  $6,835,860
Level 3: 2000 50,792  1,881  94% $33  $1,676,136
Level 4: 4000 99,600  3,689  92% $22  $2,191,200
Level 5: 1000 25,367  940  94% $185  $4,692,895
Total Attendance: 433,227  16,045 89% - $28,121,598

Balance Sheet

Income
Home Games Left 14
Average Attendance - % 16,045 (89%)
Average Income per Game $1,041,541
Year to Date Revenue $ 28,121,598
Estimated Revenue $14,581,569
End Year Estimated Revenue $42,703,167
  Expense
Days Remaining 1
Pro Expenses Per Days $431,771
Pro Year To Date Expenses $431,771
Farm Expenses Per Days $9,271
Farm Year To Date Expenses $9,271
Pro Payroll $85,400,000
Estimated Season Expenses $85,841,042

Bank Account
Current Funds $44,029,590
Projected Revenue + $42,703,167
Projected Expenses - $85,841,042
Projected Bank Account $891,715
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $85,400,000
Remaining Cap Space $2,600,000