• RHL Hockey Sim
  • Day 15Game 105
    Predators7
    Ducks4
    Boxscore 0 Likes
  • Day 17Game 118
    Predators0
    Canucks0
    Preview 0 Likes
  • Day 19Game 137
    Predators0
    Kings0
    Preview 0 Likes
  • Day 20Game 145
    Predators0
    Stars0
    Preview 0 Likes
  • Day 22Game 156
    Predators0
    Lightning0
    Preview 0 Likes
  • Day 15Game 105
    Admirals2
    Gulls0
    Boxscore 0 Likes
  • Day 17Game 118
    Admirals0
    Canucks0
    Preview 0 Likes
  • Day 19Game 137
    Admirals0
    Reign0
    Preview 0 Likes
  • Day 20Game 145
    Admirals0
    Stars0
    Preview 0 Likes
  • Day 22Game 156
    Admirals0
    Crunch0
    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 - - - - - - -
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
 
 
 
 
24 $4,000,000 RFA - - - - - - - -
Bowen Byram
 
 
 
D
 
24 $3,800,000 RFA - - - - - - - -
Joseph Woll
 
 
 
 
G
27 $3,500,000 RFA - - - - - - - -
Jamie Drysdale
 
 
 
D
 
23 $3,000,000 $3,000,000 RFA - - - - - - -
Scott Laughton
C
 
 
 
 
31 $3,000,000 UFA - - - - - - - -
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
 
 
23 $875,000 RFA - - - - - - - -
Ryker Evans
 
 
 
D
 
24 $875,000 RFA - - - - - - - -
Bonus $2,275,000 - - - - - - - - -
PRO TOTALS $87,775,000 $55,900,000 $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
Albert Johansson
 
 
 
D
 
24 $1,500,000 RFA - - - - - - - -
William Lockwood
 
 
RW
 
 
27 $1,000,000 $1,000,000 UFA - - - - - - -
Danila Klimovich
 
 
RW
 
 
22 $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
 
 
 
24 $950,000 RFA - - - - - - - -
Spencer Stastney
 
 
 
D
 
25 $900,000 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
 
22 $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
 
 
22 $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 $22,375,000 $14,150,000 $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 - 3 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 16,583  5,528  92% $85  $1,409,555
Level 2: 5000 10,827  3,609  72% $60  $649,620
Level 3: 2000 4,138  1,379  69% $40  $165,520
Level 4: 4000 6,379  2,126  53% $35  $223,265
Level 5: 1000 2,817  939  94% $180  $507,060
Total Attendance: 40,744  13,581 75% - $3,102,771

Balance Sheet

Income
Home Games Left 38
Average Attendance - % 13,581 (75%)
Average Income per Game $1,034,257
Year to Date Revenue $ 3,102,771
Estimated Revenue $39,301,766
End Year Estimated Revenue $42,404,537
  Expense
Days Remaining 1
Pro Expenses Per Days $457,161
Pro Year To Date Expenses $457,161
Farm Expenses Per Days $10,469
Farm Year To Date Expenses $10,469
Pro Payroll $87,775,000
Estimated Season Expenses $88,242,630

Bank Account
Current Funds $57,458,422
Projected Revenue + $42,404,537
Projected Expenses - $88,242,630
Projected Bank Account $11,620,329
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $87,775,000
Remaining Cap Space $225,000