• RHL Hockey Sim
  • Day 104Game 768
    Red Wings1
    Senators3
    Boxscore 0 Likes
  • Day 104Game 768
    Griffins1
    Senators2
    Boxscore 0 Likes
  • Day 107Game 788
    Marlies0
    Griffins0
    Preview 0 Likes
  • Day 108Game 801
    Wild0
    Griffins0
    Preview 0 Likes
  • Day 110Game 815
    Moose0
    Griffins0
    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
Alex Ovechkin
 
LW
 
 
 
40 $9,500,000 UFA - - - - - - - -
Robert Thomas
C
 
 
 
 
26 $9,300,000 $9,300,000 RFA - - - - - - -
Mark Scheifele
C
 
 
 
 
32 $8,800,000 $8,800,000 $8,800,000 $8,800,000 UFA - - - - -
Justin Faulk
 
 
 
D
 
33 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 UFA - - - -
Dmitry Orlov
 
 
 
D
 
34 $6,500,000 $6,500,000 $6,500,000 $6,500,000 UFA - - - - -
Cam Fowler
 
 
 
D
 
34 $6,500,000 $6,500,000 UFA - - - - - - -
JJ Peterka
 
 
RW
 
 
24 $5,250,000 $5,250,000 $5,250,000 RFA - - - - - -
Pavel Zacha
C
 
 
 
 
28 $5,200,000 $5,200,000 UFA - - - - - - -
Charlie Coyle
C
 
 
 
 
33 $5,000,000 UFA - - - - - - - -
Connor Murphy
 
 
 
D
 
32 $5,000,000 UFA - - - - - - - -
Alex Vlasic
 
 
 
D
 
24 $4,800,000 $4,800,000 $4,800,000 $4,800,000 $4,800,000 $4,800,000 UFA - - -
Ivan Barbashev
C
 
 
 
 
30 $3,900,000 $3,900,000 UFA - - - - - - -
Colin Blackwell
C
 
 
 
 
32 $2,200,000 UFA - - - - - - - -
David Rittich
 
 
 
 
G
33 $1,750,000 $1,750,000 $1,750,000 UFA - - - - - -
Peyton Krebs
C
 
 
 
 
24 $1,500,000 RFA - - - - - - - -
Joel Hanley
 
 
 
D
 
34 $1,000,000 $1,000,000 UFA - - - - - - -
Vinni Lettieri
C
 
 
 
 
30 $1,000,000 $1,000,000 UFA - - - - - - -
Kevin Lankinen
 
 
 
 
G
30 $1,000,000 UFA - - - - - - - -
Linus Karlsson
 
 
RW
 
 
26 $925,000 RFA - - - - - - - -
Danil Gushchin
 
LW
 
 
 
23 $875,000 RFA - - - - - - - -
Ryan Shea
 
 
 
D
 
28 $850,000 UFA - - - - - - - -
Bonus $1,100,000 - - - - - - - - -
PRO TOTALS $88,700,000 $60,750,000 $33,850,000 $26,850,000 $11,550,000 $4,800,000 $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
Boris Katchouk
 
LW
 
 
 
27 $1,100,000 RFA - - - - - - - -
Ethan Bear
 
 
 
D
 
28 $1,000,000 $1,000,000 UFA - - - - - - -
Matt Tomkins
 
 
 
 
G
31 $1,000,000 UFA - - - - - - - -
Benjamin Gaudreau
 
 
 
 
G
23 $950,000 $950,000 RFA - - - - - - -
William Rousseau
 
 
 
 
G
23 $950,000 $950,000 RFA - - - - - - -
Ian Mitchell
 
 
 
D
 
27 $925,000 RFA - - - - - - - -
Oscar Back
C
 
 
 
 
25 $900,000 RFA - - - - - - - -
Elias Salomonsson
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Niklas Kokko
 
 
 
 
G
21 $875,000 $875,000 $875,000 RFA - - - - - -
Justin Gill
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Skyler Brind'Amour
C
LW
RW
 
 
26 $875,000 $875,000 RFA - - - - - - -
Filip Kral
 
 
 
D
 
26 $875,000 RFA - - - - - - - -
Joakim Kemell
 
 
RW
 
 
21 $875,000 RFA - - - - - - - -
Ryder Rolston
C
LW
RW
 
 
24 $875,000 RFA - - - - - - - -
Xavier Bourgault
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
Andre Lee
 
LW
 
 
 
25 $850,000 RFA - - - - - - - -
Jeffrey Truchon-Viel
C
LW
RW
 
 
28 $850,000 UFA - - - - - - - -
Maxim Barbashev
C
LW
RW
 
 
22 $775,000 $775,000 $775,000 RFA - - - - - -
Austin Poganski
 
 
RW
 
 
29 $775,000 $775,000 UFA - - - - - - -
Carson Meyer
 
 
RW
 
 
28 $775,000 $775,000 UFA - - - - - - -
Isaac Belliveau
 
 
 
D
 
23 $775,000 $775,000 RFA - - - - - - -
Matias Rajaniemi
 
 
 
D
 
23 $775,000 $775,000 RFA - - - - - - -
Shawn Element
C
 
 
 
 
25 $775,000 $775,000 RFA - - - - - - -
Christian Wolanin
 
 
 
D
 
30 $775,000 UFA - - - - - - - -
FARM TOTALS $20,950,000 $11,050,000 $2,525,000 $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
Barry Trotz 63 $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 153,557  5,687  95% $75  $11,516,775
Level 2: 5000 128,725  4,768  95% $50  $6,436,250
Level 3: 2000 51,383  1,903  95% $30  $1,541,490
Level 4: 4000 101,682  3,766  94% $20  $2,033,640
Level 5: 1000 25,133  931  93% $170  $4,272,610
Total Attendance: 460,480  17,055 95% - $27,274,999

Balance Sheet

Income
Home Games Left 14
Average Attendance - % 17,055 (95%)
Average Income per Game $1,010,185
Year to Date Revenue $ 27,274,999
Estimated Revenue $14,142,592
End Year Estimated Revenue $41,417,591
  Expense
Days Remaining 1
Pro Expenses Per Days $461,979
Pro Year To Date Expenses $461,979
Farm Expenses Per Days $10,339
Farm Year To Date Expenses $10,339
Pro Payroll $88,700,000
Estimated Season Expenses $89,172,318

Bank Account
Current Funds $29,955,319
Projected Revenue + $41,417,591
Projected Expenses - $89,172,318
Projected Bank Account $-17,799,408
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $88,700,000
Remaining Cap Space $-700,000