• RHL Hockey Sim
  • Day 15Game 102
    Capitals5
    Kraken3
    Boxscore 0 Likes
  • Day 19Game 135
    Capitals0
    Senators0
    Preview 0 Likes
  • Day 15Game 102
    Bears3
    Firebirds1
    Boxscore 0 Likes
  • Day 18Game 125
    Monsters0
    Bears0
    Preview 0 Likes
  • Day 19Game 135
    Bears0
    Senators0
    Preview 0 Likes
  • Day 22Game 159
    Stars0
    Bears0
    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
Teuvo Teravainen
 
LW
 
 
 
31 $8,250,000 $8,250,000 $8,250,000 $8,250,000 $8,250,000 $8,250,000 UFA - - -
Jacob Markstrom
 
 
 
 
G
35 $6,500,000 * $6,500,000 * $6,500,000 * UFA - - - - - -
Matt Roy
 
 
 
D
 
30 $6,250,000 $6,250,000 $6,250,000 $6,250,000 $6,250,000 $6,250,000 UFA - - -
Christian Dvorak
C
 
 
 
 
29 $5,750,000 $5,750,000 $5,750,000 $5,750,000 $5,750,000 $5,750,000 $5,750,000 UFA - -
Maxim Tsyplakov
 
 
RW
 
 
27 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 UFA - -
Darcy Kuemper
 
 
 
 
G
35 $5,500,000 $5,500,000 UFA - - - - - - -
Artem Zub
 
 
 
D
 
30 $5,000,000 * $5,000,000 * UFA - - - - - - -
Ryan Donato
C
 
 
 
 
29 $4,750,000 $4,750,000 $4,750,000 UFA - - - - - -
Jalen Chatfield
 
 
 
D
 
29 $4,450,000 $4,450,000 $4,450,000 $4,450,000 UFA - - - - -
Rasmus Sandin
 
 
 
D
 
25 $4,000,000 $4,000,000 $4,000,000 $4,000,000 UFA - - - - -
Will Cuylle
 
LW
 
 
 
23 $3,250,000 $3,250,000 $3,250,000 RFA - - - - - -
Blake Lizotte
C
 
 
 
 
28 $2,750,000 $2,750,000 $2,750,000 UFA - - - - - -
Erik Johnson
 
 
 
D
 
37 $2,750,000 UFA - - - - - - - -
Michael Eyssimont
C
 
 
 
 
29 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
Alexey Toropchenko
 
 
RW
 
 
26 $2,150,000 RFA - - - - - - - -
Mitchell Chaffee
 
 
RW
 
 
27 $1,250,000 $1,250,000 UFA - - - - - - -
Parker Kelly
 
LW
 
 
 
26 $1,250,000 RFA - - - - - - - -
Alexander Alexeyev
 
 
 
D
 
26 $1,200,000 $1,200,000 RFA - - - - - - -
Georgi Romanov
 
 
 
 
G
26 $975,000 $975,000 RFA - - - - - - -
Simon Holmstrom
 
 
RW
 
 
24 $975,000 RFA - - - - - - - -
Jackson Blake
 
 
RW
 
 
22 $950,000 $950,000 $950,000 RFA - - - - - -
Macklin Celebrini
C
 
 
 
 
19 $950,000 $950,000 $950,000 RFA - - - - - -
Connor Bedard
C
 
 
 
 
20 $950,000 $950,000 RFA - - - - - - -
Bonus $23,170,000 - - - - - - - - -
PRO TOTALS $101,020,000 $70,725,000 $55,850,000 $34,200,000 $25,750,000 $25,750,000 $11,250,000 $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
Vitek Vanecek
 
 
 
 
G
29 $5,500,000 $5,500,000 $5,500,000 $5,500,000 UFA - - - - -
Sebastian D Aho
 
 
 
D
 
29 $2,700,000 $2,700,000 UFA - - - - - - -
Adam Erne
 
LW
 
 
 
30 $2,500,000 UFA - - - - - - - -
Oliver Wahlstrom
 
 
RW
 
 
25 $2,145,000 $2,145,000 RFA - - - - - - -
Ryan Lomberg
 
LW
 
 
 
31 $1,750,000 UFA - - - - - - - -
Klim Kostin
C
 
 
 
 
26 $1,600,000 RFA - - - - - - - -
Ben Meyers
C
 
 
 
 
27 $1,000,000 $1,000,000 UFA - - - - - - -
Pierrick Dube
 
 
RW
 
 
24 $975,000 $975,000 RFA - - - - - - -
David Jiricek
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Kevin Korchinski
 
 
 
D
 
21 $950,000 $950,000 RFA - - - - - - -
Mason Morelli
 
LW
 
 
 
29 $950,000 UFA - - - - - - - -
Michael Pezzetta
 
LW
 
 
 
27 $950,000 RFA - - - - - - - -
Riley Stillman
 
 
 
D
 
27 $925,000 RFA - - - - - - - -
Jesse Pulkkinen
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Ivan Miroshnichenko
 
LW
 
 
 
21 $875,000 $875,000 RFA - - - - - - -
Samuel Lipkin
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Simon Robertsson
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Ville Koivunen
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Ville Ottavainen
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Brandon Scanlin
 
 
 
D
 
26 $825,000 RFA - - - - - - - -
Tyler Madden
C
 
 
 
 
26 $825,000 RFA - - - - - - - -
Ryan Mast
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
Talyn Boyko
 
 
 
 
G
23 $775,000 $775,000 RFA - - - - - - -
Jeff Malott
 
LW
 
 
 
29 $775,000 UFA - - - - - - - -
Matt Luff
 
 
RW
 
 
28 $775,000 UFA - - - - - - - -
FARM TOTALS $32,895,000 $21,020,000 $6,375,000 $5,500,000 $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
Peter Laviolette 61 $0 $0 $0 $0 $0 $0 $0 $0 - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 5 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 21,445  4,289  71% $95  $2,037,275
Level 2: 5000 20,001  4,000  80% $55  $1,100,055
Level 3: 2000 9,270  1,854  93% $33  $305,910
Level 4: 4000 18,609  3,722  93% $20  $372,180
Level 5: 1000 4,934  987  99% $185  $912,790
Total Attendance: 74,259  14,852 83% - $4,964,621

Balance Sheet

Income
Home Games Left 36
Average Attendance - % 14,852 (83%)
Average Income per Game $992,924
Year to Date Revenue $ 4,964,621
Estimated Revenue $35,745,271
End Year Estimated Revenue $40,709,892
  Expense
Days Remaining 1
Pro Expenses Per Days $494,896
Pro Year To Date Expenses $494,896
Farm Expenses Per Days $8,190
Farm Year To Date Expenses $8,190
Pro Payroll $101,020,000
Estimated Season Expenses $101,523,086

Bank Account
Current Funds $41,711,067
Projected Revenue + $40,709,892
Projected Expenses - $101,523,086
Projected Bank Account $-19,102,127
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $101,020,000
Remaining Cap Space $-13,020,000