• RHL Hockey Sim
  • Day 119Game 880
    Predators3
    Blues2
    Boxscore 0 Likes
  • Day 121Game 896
    Predators0
    Wild0
    Preview 0 Likes
  • Day 119Game 880
    Admirals2
    Thunderbirds1
    Boxscore 0 Likes
  • Day 121Game 896
    Admirals0
    Wild0
    Preview 0 Likes
  • Day 122Game 908
    Bears0
    Admirals0
    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
Bo Horvat
C
 
 
 
 
30 $8,000,000 $8,000,000 $8,000,000 UFA - - - - - -
Jeremy Swayman
 
 
 
 
G
27 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 UFA - - -
Anthony Cirelli
C
 
 
 
 
28 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - -
Kevin Fiala
 
LW
 
 
 
29 $6,000,000 UFA - - - - - - - -
Travis Konecny
 
 
RW
 
 
28 $5,500,000 $5,500,000 $5,500,000 UFA - - - - - -
Adam Pelech
 
 
 
D
 
31 $5,400,000 $5,400,000 UFA - - - - - - -
Jake DeBrusk
 
LW
 
 
 
29 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Dylan Holloway
 
LW
 
 
 
24 $5,000,000 $5,000,000 RFA - - - - - - -
Phillip Danault
C
 
 
 
 
32 $5,000,000 UFA - - - - - - - -
Eetu Luostarinen
C
 
 
 
 
27 $4,000,000 $4,000,000 $4,000,000 $4,000,000 $4,000,000 $4,000,000 UFA - - -
Marcus Pettersson
 
 
 
D
 
29 $4,000,000 $4,000,000 UFA - - - - - - -
Aliaksei Protas
C
 
 
 
 
25 $4,000,000 RFA - - - - - - - -
Bowen Byram
 
 
 
D
 
24 $3,800,000 RFA - - - - - - - -
Joseph Woll
 
 
 
 
G
27 $3,500,000 RFA - - - - - - - -
Esa Lindell
 
 
 
D
 
31 $2,900,000 UFA - - - - - - - -
Drew O'Connor
 
LW
 
 
 
27 $2,500,000 $2,500,000 UFA - - - - - - -
Pavel Dorofeyev
 
LW
 
 
 
25 $2,000,000 RFA - - - - - - - -
Egor Zamula
 
 
 
D
 
25 $1,700,000 RFA - - - - - - - -
Raphael Lavoie
 
 
RW
 
 
25 $950,000 RFA - - - - - - - -
Josh Doan
 
 
RW
 
 
24 $875,000 RFA - - - - - - - -
Ryker Evans
 
 
 
D
 
24 $875,000 RFA - - - - - - - -
Bonus $5,275,000 - - - - - - - - -
PRO TOTALS $89,775,000 $52,900,000 $36,000,000 $17,500,000 $17,500,000 $17,500,000 $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
Jamie Drysdale
 
 
 
D
 
23 $3,000,000 $3,000,000 RFA - - - - - - -
Albert Johansson
 
 
 
D
 
25 $1,500,000 RFA - - - - - - - -
William Lockwood
 
 
RW
 
 
27 $1,000,000 $1,000,000 UFA - - - - - - -
Danila Klimovich
 
 
RW
 
 
23 $950,000 $950,000 RFA - - - - - - -
Jan Mysak
C
 
 
 
 
23 $950,000 $950,000 RFA - - - - - - -
Trent Miner
 
 
 
 
G
24 $950,000 $950,000 RFA - - - - - - -
Arshdeep Bains
 
LW
 
 
 
25 $950,000 RFA - - - - - - - -
Angus Booth
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Elias D Pettersson
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Samuel Honzek
 
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Samuel Savoie
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Carson Lambos
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Marcel Marcel
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Nikita Chibrikov
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Ryan Winterton
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Samu Tuomaala
C
LW
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Zack Ostapchuk
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Aku Raty
 
 
RW
 
 
24 $875,000 RFA - - - - - - - -
Maxim Groshev
 
LW
 
 
 
24 $875,000 RFA - - - - - - - -
Cole McWard
 
 
 
D
 
24 $800,000 RFA - - - - - - - -
Benoit-Olivier Groulx
C
 
 
 
 
25 $775,000 $775,000 $775,000 RFA - - - - - -
Bogdans Hodass
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
Brad Hunt
 
 
 
D
 
37 $775,000 UFA - - - - - - - -
Parker Gahagen
 
 
 
 
G
32 $775,000 UFA - - - - - - - -
Tristen Nielsen
C
 
 
 
 
25 $775,000 RFA - - - - - - - -
FARM TOTALS $24,475,000 $17,150,000 $4,275,000 $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
Dave Tippett 64 $0 $0 $0 $0 $0 $0 $0 $0 - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 29 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 164,389  5,669  94% $85  $13,973,065
Level 2: 5000 102,806  3,545  71% $60  $6,168,360
Level 3: 2000 38,470  1,327  66% $40  $1,538,800
Level 4: 4000 60,534  2,087  52% $35  $2,118,690
Level 5: 1000 27,356  943  94% $180  $4,924,080
Total Attendance: 393,555  13,571 75% - $30,159,145

Balance Sheet

Income
Home Games Left 12
Average Attendance - % 13,571 (75%)
Average Income per Game $1,039,971
Year to Date Revenue $ 30,159,145
Estimated Revenue $12,479,646
End Year Estimated Revenue $42,638,791
  Expense
Days Remaining 1
Pro Expenses Per Days $467,578
Pro Year To Date Expenses $467,578
Farm Expenses Per Days $10,000
Farm Year To Date Expenses $10,000
Pro Payroll $89,775,000
Estimated Season Expenses $90,252,578

Bank Account
Current Funds $35,795,504
Projected Revenue + $42,638,791
Projected Expenses - $90,252,578
Projected Bank Account $-11,818,283
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $89,775,000
Remaining Cap Space $-1,775,000