• RHL Hockey Sim
  • Day 3Game 12
    Penguins4
    Rangers2
    Boxscore 0 Likes
  • Day 9Game 36
    Penguins0
    Rangers0
    Preview 0 Likes
  • Day 3Game 12
    Monsters3
    Penguins2
    Boxscore 0 Likes
  • Day 5Game 20
    Penguins0
    Monsters0
    Preview 0 Likes
  • Day 7Game 28
    Penguins0
    Monsters0
    Preview 0 Likes
  • Day 9Game 36
    Monsters0
    Penguins0
    Preview 0 Likes
  • Day 11Game 44
    Penguins
    Monsters
    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
Adrian Kempe
C
LW
RW
 
 
29 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - -
Mark Stone
 
 
RW
 
 
33 $8,000,000 $8,000,000 UFA - - - - - - -
Linus Ullmark
 
 
 
 
G
32 $7,000,000 $7,000,000 UFA - - - - - - -
Joel Eriksson Ek
C
 
 
 
 
29 $5,500,000 $5,500,000 UFA - - - - - - -
Alex Iafallo
 
LW
 
 
 
32 $5,250,000 $5,250,000 $5,250,000 $5,250,000 UFA - - - - -
Brayden McNabb
 
 
 
D
 
35 $5,250,000 * UFA - - - - - - - -
Jack Roslovic
C
 
 
 
 
29 $4,750,000 $4,750,000 $4,750,000 $4,750,000 UFA - - - - -
Jack Quinn
 
 
RW
 
 
24 $4,500,000 $4,500,000 $4,500,000 $4,500,000 RFA - - - - -
Kaapo Kakko
 
 
RW
 
 
25 $3,500,000 RFA - - - - - - - -
Erik Gudbranson
 
 
 
D
 
34 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Daniel Sprong
 
 
RW
 
 
29 $3,000,000 UFA - - - - - - - -
Lukas Dostal
 
 
 
 
G
25 $2,600,000 $2,600,000 RFA - - - - - - -
Jeremy Lauzon
 
 
 
D
 
28 $2,300,000 UFA - - - - - - - -
Brendan Smith
 
 
 
D
 
37 $2,000,000 UFA - - - - - - - -
Luke Kunin
C
 
 
 
 
28 $1,800,000 $1,800,000 $1,800,000 UFA - - - - - -
Drew Helleson
 
 
 
D
 
25 $1,400,000 $1,400,000 $1,400,000 RFA - - - - - -
Tomas Tatar
 
LW
 
 
 
35 $1,200,000 UFA - - - - - - - -
Josh Mahura
 
 
 
D
 
27 $1,000,000 RFA - - - - - - - -
Kevin Stenlund
C
 
 
 
 
29 $1,000,000 UFA - - - - - - - -
Alec Martinez
 
 
 
D
 
38 $900,000 * $900,000 * $900,000 * UFA - - - - - -
Matt Savoie
C
 
 
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Bonus $10,550,000 - - - - - - - - -
PRO TOTALS $83,375,000 $53,575,000 $30,475,000 $22,500,000 $8,000,000 $8,000,000 $8,000,000 $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
Cam Atkinson
 
 
RW
 
 
36 $5,600,000 $5,600,000 UFA - - - - - - -
Marc-Edouard Vlasic
 
 
 
D
 
39 $1,100,000 $1,100,000 UFA - - - - - - -
Joona Koppanen
 
LW
 
 
 
28 $1,000,000 $1,000,000 UFA - - - - - - -
Akito Hirose
 
 
 
D
 
27 $1,000,000 RFA - - - - - - - -
Brett Seney
 
LW
 
 
 
30 $1,000,000 UFA - - - - - - - -
Derek Ryan
C
 
 
 
 
39 $1,000,000 UFA - - - - - - - -
Tristan Luneau
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Adam Engstrom
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Hunter Haight
C
LW
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Parker Bell
 
LW
 
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Adam Ginning
 
 
 
D
 
26 $875,000 $875,000 RFA - - - - - - -
Caedan Bankier
C
 
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Gavin White
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Riley Fiddler-Schultz
C
 
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Alexander Kisakov
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
Cade Webber
 
 
 
D
 
25 $875,000 RFA - - - - - - - -
Vadim Zherenko
 
 
 
 
G
25 $875,000 RFA - - - - - - - -
Jeremy Davies
 
 
 
D
 
29 $850,000 $850,000 $850,000 UFA - - - - - -
Noah Gregor
C
 
 
 
 
27 $850,000 RFA - - - - - - - -
Isaak Phillips
 
 
 
D
 
24 $800,000 $800,000 RFA - - - - - - -
Scott Walford
 
 
 
D
 
27 $800,000 RFA - - - - - - - -
Josh Davies
 
LW
 
 
 
22 $775,000 $775,000 $775,000 RFA - - - - - -
Ken Appleby
 
 
 
 
G
31 $775,000 UFA - - - - - - - -
Mathias Laferriere
 
 
RW
 
 
25 $775,000 RFA - - - - - - - -
Patrick Guay
C
 
 
 
 
23 $775,000 RFA - - - - - - - -
Quinn Olson
C
LW
RW
 
 
24 $775,000 RFA - - - - - - - -
FARM TOTALS $27,575,000 $17,200,000 $4,250,000 $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
John Stevens 58 $0 $0 $0 $0 $0 $0 $0 $0 - -
Gardiner MacDougall 65 $0 $0 $0 $0 $0 $0 $0 $0 - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 2 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 12,000  6,000  100% $86  $1,032,000
Level 2: 5000 9,871  4,936  99% $54  $533,034
Level 3: 2000 4,000  2,000  100% $33  $132,000
Level 4: 4000 8,000  4,000  100% $23  $184,000
Level 5: 1000 2,000  1,000  100% $187  $374,000
Total Attendance: 35,871  17,936 100% - $2,367,786

Balance Sheet

Income
Home Games Left -2
Average Attendance - % 17,936 (100%)
Average Income per Game $1,183,893
Year to Date Revenue $ 2,367,786
Estimated Revenue $-2,367,786
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 $83,375,000
Estimated Season Expenses $83,375,000

Bank Account
Current Funds $35,161,774
Projected Revenue + $0
Projected Expenses - $83,375,000
Projected Bank Account $-48,213,226
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $83,375,000
Remaining Cap Space $4,625,000