• RHL Hockey Sim
  • Day 111Game 794
    Red Wings3
    Kings2
    Boxscore 0 Likes
  • Day 111Game 794
    Griffins2
    Reign0
    Boxscore 0 Likes
  • Day 114Game 819
    Condors1
    Griffins2
    Boxscore 0 Likes
  • Day 116Game 834
    Heat4
    Griffins5
    Boxscore 0 Likes
  • Day 117Game 842
    Canucks2
    Griffins4
    Boxscore 0 Likes
  • Day 119Game 857
    Firebirds
    Griffins
    Boxscore 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Alex Ovechkin
 
LW
 
 
 
39 $9,500,000 $9,500,000 UFA - - - - - - -
Blake Wheeler
 
 
RW
 
 
38 $8,000,000 * UFA - - - - - - - -
Cam Fowler
 
 
 
D
 
33 $6,500,000 $6,500,000 $6,500,000 UFA - - - - - -
Mark Scheifele
C
 
 
 
 
31 $6,500,000 UFA - - - - - - - -
Justin Faulk
 
 
 
D
 
32 $6,000,000 UFA - - - - - - - -
Robert Thomas
C
 
 
 
 
25 $6,000,000 RFA - - - - - - - -
Teuvo Teravainen
 
LW
 
 
 
30 $5,500,000 UFA - - - - - - - -
Pavel Zacha
C
 
 
 
 
27 $5,200,000 $5,200,000 $5,200,000 UFA - - - - - -
Charlie Coyle
C
 
 
 
 
32 $5,000,000 $5,000,000 UFA - - - - - - -
Connor Murphy
 
 
 
D
 
31 $5,000,000 $5,000,000 UFA - - - - - - -
Ivan Barbashev
C
 
 
 
 
29 $3,900,000 $3,900,000 $3,900,000 UFA - - - - - -
Ilya Samsonov
 
 
 
 
G
27 $3,000,000 RFA - - - - - - - -
Colin Blackwell
C
 
 
 
 
31 $2,200,000 $2,200,000 UFA - - - - - - -
David Rittich
 
 
 
 
G
32 $1,750,000 $1,750,000 $1,750,000 $1,750,000 UFA - - - - -
Peyton Krebs
C
 
 
 
 
24 $1,500,000 $1,500,000 RFA - - - - - - -
Nikolai Knyzhov
 
 
 
D
 
27 $1,300,000 RFA - - - - - - - -
Boris Katchouk
 
LW
 
 
 
26 $1,100,000 $1,100,000 RFA - - - - - - -
Kevin Lankinen
 
 
 
 
G
29 $1,000,000 $1,000,000 UFA - - - - - - -
Ian Mitchell
 
 
 
D
 
26 $925,000 $925,000 RFA - - - - - - -
Alex Vlasic
 
 
 
D
 
23 $925,000 RFA - - - - - - - -
Danil Gushchin
 
LW
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Linus Karlsson
 
 
RW
 
 
25 $875,000 RFA - - - - - - - -
JJ Peterka
 
 
RW
 
 
23 $850,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $83,400,000 $44,450,000 $17,350,000 $1,750,000 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Matt Tomkins
 
 
 
 
G
30 $1,000,000 $1,000,000 UFA - - - - - - -
Brendan Lemieux
 
LW
 
 
 
28 $1,000,000 UFA - - - - - - - -
Marcus Bjork
 
 
 
D
 
27 $1,000,000 RFA - - - - - - - -
Alexander True
C
 
 
 
 
27 $950,000 RFA - - - - - - - -
Ilya Nikolayev
C
 
 
 
 
23 $950,000 RFA - - - - - - - -
Oscar Back
C
 
 
 
 
24 $900,000 $900,000 RFA - - - - - - -
Joakim Kemell
 
 
RW
 
 
20 $875,000 $875,000 RFA - - - - - - -
Ryder Rolston
C
LW
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Xavier Bourgault
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Karl Henriksson
C
LW
RW
 
 
24 $875,000 RFA - - - - - - - -
Magnus Hellberg
 
 
 
 
G
33 $875,000 UFA - - - - - - - -
Skyler Brind'Amour
C
LW
RW
 
 
25 $875,000 RFA - - - - - - - -
Andre Lee
 
LW
 
 
 
24 $850,000 $850,000 RFA - - - - - - -
Jeffrey Truchon-Viel
C
LW
RW
 
 
28 $850,000 $850,000 UFA - - - - - - -
Ryan Shea
 
 
 
D
 
27 $850,000 $850,000 UFA - - - - - - -
Gavin Bayreuther
 
 
 
D
 
30 $850,000 UFA - - - - - - - -
Steven Santini
 
 
 
D
 
29 $850,000 UFA - - - - - - - -
Jared McIsaac
 
 
 
D
 
24 $800,000 RFA - - - - - - - -
Kristian Reichel
C
 
 
 
 
26 $800,000 RFA - - - - - - - -
Isaac Belliveau
 
 
 
D
 
22 $775,000 $775,000 $775,000 RFA - - - - - -
Cole Moberg
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
Colin Bilek
 
 
RW
 
 
27 $775,000 RFA - - - - - - - -
Hank Crone
 
LW
 
 
 
26 $775,000 RFA - - - - - - - -
Jacob Pivonka
C
LW
RW
 
 
24 $775,000 RFA - - - - - - - -
Jonathan Tychonick
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
FARM TOTALS $21,550,000 $7,850,000 $775,000 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Barry Trotz 62 $0 $0 $0 $0 $0 $0 - - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 28 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 159,599  5,700  95% $80  $12,767,920
Level 2: 5000 131,357  4,691  94% $51  $6,699,207
Level 3: 2000 53,043  1,894  95% $30  $1,591,290
Level 4: 4000 105,815  3,779  94% $20  $2,116,300
Level 5: 1000 27,080  967  97% $173  $4,684,840
Total Attendance: 476,894  17,032 95% - $29,252,533

Balance Sheet

Income
Home Games Left 13
Average Attendance - % 17,032 (95%)
Average Income per Game $1,044,733
Year to Date Revenue $ 29,252,533
Estimated Revenue $13,581,533
End Year Estimated Revenue $42,834,066
  Expense
Days Remaining 1
Pro Expenses Per Days $434,375
Pro Year To Date Expenses $434,375
Farm Expenses Per Days $11,224
Farm Year To Date Expenses $11,224
Pro Payroll $83,400,000
Estimated Season Expenses $83,845,599

Bank Account
Current Funds $15,466,985
Projected Revenue + $42,834,066
Projected Expenses - $83,845,599
Projected Bank Account $-25,544,548
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $83,400,000
Remaining Cap Space $100,000