• RHL Hockey Sim
  • Day 188Game 1279
    Hurricanes2
    Maple Leafs3
    Boxscore 0 Likes
  • Day 188Game 1279
    Wolves3
    Marlies5
    Boxscore 0 Likes
  • Day 191Game 1301
    Rocket0
    Wolves0
    Preview 0 Likes
  • Day 192Game 1309
    Senators0
    Wolves0
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Filip Hronek
 
 
 
D
 
27 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 UFA -
Samuel Girard
 
 
 
D
 
26 $6,250,000 $6,250,000 RFA - - - - - - -
Rickard Rakell
 
 
RW
 
 
31 $5,250,000 UFA - - - - - - - -
Tyler Bertuzzi
 
LW
 
 
 
30 $5,200,000 UFA - - - - - - - -
Phillip Danault
C
 
 
 
 
32 $5,000,000 $5,000,000 UFA - - - - - - -
Brandon Carlo
 
 
 
D
 
28 $4,500,000 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA - - - -
Christian Dvorak
C
 
 
 
 
29 $4,500,000 UFA - - - - - - - -
Olli Maatta
 
 
 
D
 
30 $4,035,000 $4,035,000 UFA - - - - - - -
Anthony Stolarz
 
 
 
 
G
31 $2,800,000 $2,800,000 UFA - - - - - - -
Ryan McLeod
C
 
 
 
 
25 $2,200,000 $2,200,000 RFA - - - - - - -
Pontus Holmberg
 
 
RW
 
 
26 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Victor Soderstrom
 
 
 
D
 
24 $1,250,000 $1,250,000 $1,250,000 RFA - - - - - -
Matthew Kessel
 
 
 
D
 
24 $1,000,000 $1,000,000 RFA - - - - - - -
Kyle Capobianco
 
 
 
D
 
27 $1,000,000 RFA - - - - - - - -
Pavel Mintyukov
 
 
 
D
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Tanner Laczynski
C
 
 
 
 
27 $950,000 $950,000 UFA - - - - - - -
Jesper Wallstedt
 
 
 
 
G
22 $875,000 $875,000 RFA - - - - - - -
Oskar Olausson
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Greg Meireles
 
 
RW
 
 
26 $800,000 RFA - - - - - - - -
Austin Strand
 
 
 
D
 
28 $775,000 UFA - - - - - - - -
Blake Hillman
 
 
 
D
 
29 $775,000 UFA - - - - - - - -
Brogan Rafferty
 
 
 
D
 
29 $775,000 UFA - - - - - - - -
Nathan Sucese
 
LW
 
 
 
28 $775,000 UFA - - - - - - - -
Bonus $7,400,000 - - - - - - - - -
PRO TOTALS $67,185,000 $39,935,000 $15,950,000 $11,750,000 $11,750,000 $7,250,000 $7,250,000 $7,250,000 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Erik Kallgren
 
 
 
 
G
28 $1,000,000 UFA - - - - - - - -
Matt Irwin
 
 
 
D
 
37 $1,000,000 UFA - - - - - - - -
Alex Kannok-Leipert
 
 
 
D
 
24 $950,000 $950,000 RFA - - - - - - -
Tyler Angle
C
 
 
 
 
24 $900,000 $900,000 RFA - - - - - - -
Gage Alexander
 
 
 
 
G
22 $875,000 $875,000 RFA - - - - - - -
Jack Finley
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Tyler Tullio
 
 
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Filip Johansson
 
 
 
D
 
25 $875,000 RFA - - - - - - - -
Henri Nikkanen
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Lucas Condotta
C
 
 
 
 
27 $800,000 $800,000 UFA - - - - - - -
Aaron Aragon
C
LW
RW
 
 
27 $775,000 RFA - - - - - - - -
Aaron Luchuk
C
LW
RW
 
 
28 $775,000 UFA - - - - - - - -
Adam Brooks
C
 
 
 
 
28 $775,000 UFA - - - - - - - -
Adam Brubacher
 
 
 
D
 
29 $775,000 UFA - - - - - - - -
Andrew Welinski
 
 
 
D
 
31 $775,000 UFA - - - - - - - -
Benjamin Jones
C
 
 
 
 
26 $775,000 RFA - - - - - - - -
Cale Morris
 
 
 
 
G
28 $775,000 UFA - - - - - - - -
Cameron Gaunce
 
 
 
D
 
35 $775,000 UFA - - - - - - - -
Jonathan Dugan
 
LW
 
 
 
27 $775,000 RFA - - - - - - - -
Kyle Criscuolo
C
 
 
 
 
32 $775,000 UFA - - - - - - - -
Mikhail Maltsev
 
LW
 
 
 
27 $775,000 RFA - - - - - - - -
Otto Koivula
 
LW
 
 
 
26 $775,000 RFA - - - - - - - -
Steven Fogarty
C
 
 
 
 
31 $775,000 UFA - - - - - - - -
Reece Newkirk
C
 
 
 
 
24 $750,000 RFA - - - - - - - -
FARM TOTALS $19,850,000 $5,275,000 $0 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Dan Bylsma 54 $0 $0 $0 $0 $0 $0 - - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 41 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 191,001  4,659  78% $86  $16,426,086
Level 2: 5000 149,080  3,636  73% $55  $8,199,400
Level 3: 2000 59,791  1,458  73% $34  $2,032,894
Level 4: 4000 88,516  2,159  54% $31  $2,743,996
Level 5: 1000 29,941  730  73% $193  $5,778,613
Total Attendance: 518,329  12,642 70% - $36,940,038

Balance Sheet

Income
Home Games Left 0
Average Attendance - % 12,642 (70%)
Average Income per Game $900,977
Year to Date Revenue $ 36,940,038
Estimated Revenue $0
End Year Estimated Revenue $36,940,038
  Expense
Days Remaining 1
Pro Expenses Per Days $316,589
Pro Year To Date Expenses $316,589
Farm Expenses Per Days $9,818
Farm Year To Date Expenses $9,818
Pro Payroll $67,185,000
Estimated Season Expenses $67,511,407

Bank Account
Current Funds $10,664,395
Projected Revenue + $36,940,038
Projected Expenses - $67,511,407
Projected Bank Account $-19,906,974
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $67,185,000
Remaining Cap Space $16,315,000