• RHL Hockey Sim
  • Day 10Game 40
    Predators2
    Blackhawks3
    Boxscore 0 Likes
  • Day 14Game 56
    Predators0
    Blackhawks0
    Preview 0 Likes
  • Day 10Game 37
    Reign6
    Admirals1
    Boxscore 0 Likes
  • Day 12Game 45
    Admirals1
    Reign2
    Boxscore 0 Likes
  • Day 14Game 53
    Reign0
    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
 
 
 
 
31 $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
 
 
29 $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
 
 
 
 
33 $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
 
30 $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 - - - - - - - -
Jamie Drysdale
 
 
 
D
 
24 $3,000,000 $3,000,000 RFA - - - - - - -
Esa Lindell
 
 
 
D
 
32 $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
 
26 $1,700,000 RFA - - - - - - - -
Josh Doan
 
 
RW
 
 
24 $875,000 RFA - - - - - - - -
Ryker Evans
 
 
 
D
 
24 $875,000 RFA - - - - - - - -
Bonus $2,275,000 - - - - - - - - -
PRO TOTALS $88,825,000 $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
 
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
25 $950,000 $950,000 RFA - - - - - - -
Arshdeep Bains
 
LW
 
 
 
25 $950,000 RFA - - - - - - - -
Raphael Lavoie
 
 
RW
 
 
25 $950,000 RFA - - - - - - - -
Angus Booth
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Elias D Pettersson
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Samuel Honzek
 
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Samuel Savoie
C
LW
RW
 
 
22 $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
 
 
23 $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
 
 
 
 
23 $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
 
 
 
 
26 $775,000 $775,000 $775,000 UFA - - - - - -
Bogdans Hodass
 
 
 
D
 
23 $775,000 $775,000 RFA - - - - - - -
Brad Hunt
 
 
 
D
 
37 $775,000 UFA - - - - - - - -
Jack LaFontaine
 
 
 
 
G
28 $775,000 UFA - - - - - - - -
Parker Gahagen
 
 
 
 
G
33 $775,000 UFA - - - - - - - -
Tristen Nielsen
C
 
 
 
 
26 $775,000 RFA - - - - - - - -
FARM TOTALS $23,200,000 $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 18,000  6,000  100% $85  $1,530,000
Level 2: 5000 12,543  4,181  84% $60  $752,580
Level 3: 2000 4,578  1,526  76% $40  $183,120
Level 4: 4000 7,459  2,486  62% $35  $261,065
Level 5: 1000 3,000  1,000  100% $180  $540,000
Total Attendance: 45,580  15,193 84% - $3,430,104

Balance Sheet

Income
Home Games Left -3
Average Attendance - % 15,193 (84%)
Average Income per Game $1,143,368
Year to Date Revenue $ 3,430,104
Estimated Revenue $-3,430,104
End Year Estimated Revenue $0
  Expense
Days Remaining 1
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $88,825,000
Estimated Season Expenses $88,825,000

Bank Account
Current Funds $17,047,412
Projected Revenue + $0
Projected Expenses - $88,825,000
Projected Bank Account $-71,777,588
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $88,825,000
Remaining Cap Space $-825,000