• RHL Hockey Sim
  • Day 166Game 1100
    Predators1
    Golden Knights2
    Boxscore 0 Likes
  • Day 169Game 1129
    Predators0
    Sharks0
    Preview 0 Likes
  • Day 171Game 1144
    Predators0
    Devils0
    Preview 0 Likes
  • Day 173Game 1161
    Predators0
    Canadiens0
    Preview 0 Likes
  • Day 166Game 1100
    Admirals5
    Knights1
    Boxscore 0 Likes
  • Day 167Game 1113
    IceHogs0
    Admirals2
    Boxscore 0 Likes
  • Day 169Game 1129
    Admirals0
    Barracuda0
    Preview 0 Likes
  • Day 171Game 1144
    Admirals0
    Comets0
    Preview 0 Likes
  • Day 173Game 1161
    Admirals0
    Rocket0
    Preview 0 Likes
  • Day 174Game 1168
    Crunch
    Admirals
    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
 
 
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
 
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 - - - - - - - -
Jamie Drysdale
 
 
 
D
 
23 $3,000,000 $3,000,000 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 - - - - - - - -
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 - - - - - - -
Arshdeep Bains
 
LW
 
 
 
25 $950,000 RFA - - - - - - - -
Raphael Lavoie
 
 
RW
 
 
25 $950,000 RFA - - - - - - - -
Angus Booth
 
 
 
D
 
21 $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
 
 
 
 
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
 
 
 
 
26 $775,000 $775,000 $775,000 UFA - - - - - -
Bogdans Hodass
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
Brad Hunt
 
 
 
D
 
37 $775,000 UFA - - - - - - - -
Jack LaFontaine
 
 
 
 
G
28 $775,000 UFA - - - - - - - -
Parker Gahagen
 
 
 
 
G
32 $775,000 UFA - - - - - - - -
Tristen Nielsen
C
 
 
 
 
26 $775,000 RFA - - - - - - - -
FARM TOTALS $22,250,000 $13,200,000 $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 - 35 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 198,622  5,675  95% $85  $16,882,870
Level 2: 5000 125,137  3,575  72% $60  $7,508,220
Level 3: 2000 46,384  1,325  66% $40  $1,855,360
Level 4: 4000 72,971  2,085  52% $35  $2,553,985
Level 5: 1000 32,979  942  94% $180  $5,936,220
Total Attendance: 476,093  13,603 76% - $36,473,487

Balance Sheet

Income
Home Games Left 6
Average Attendance - % 13,603 (76%)
Average Income per Game $1,042,100
Year to Date Revenue $ 36,473,487
Estimated Revenue $6,252,598
End Year Estimated Revenue $42,726,085
  Expense
Days Remaining 1
Pro Expenses Per Days $462,630
Pro Year To Date Expenses $462,630
Farm Expenses Per Days $10,898
Farm Year To Date Expenses $10,898
Pro Payroll $88,825,000
Estimated Season Expenses $89,298,528

Bank Account
Current Funds $18,736,874
Projected Revenue + $42,726,085
Projected Expenses - $89,298,528
Projected Bank Account $-27,835,569
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $88,825,000
Remaining Cap Space $-825,000