• RHL Hockey Sim
  • Day 105Game 770
    Hurricanes2
    Sabres3
    Boxscore 0 Likes
  • Day 108Game 796
    Hurricanes0
    Blackhawks0
    Preview 0 Likes
  • Day 105Game 770
    Wolves5
    Americans3
    Boxscore 0 Likes
  • Day 108Game 796
    Wolves0
    IceHogs0
    Preview 0 Likes
  • Day 110Game 813
    Senators0
    Wolves0
    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
Filip Hronek
 
 
 
D
 
28 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 UFA - -
Elias Lindholm
C
 
 
 
 
31 $7,200,000 $7,200,000 $7,200,000 $7,200,000 $7,200,000 UFA - - - -
Samuel Girard
 
 
 
D
 
27 $6,250,000 RFA - - - - - - - -
Rickard Rakell
 
 
RW
 
 
32 $5,500,000 $5,500,000 UFA - - - - - - -
Jake Middleton
 
 
 
D
 
30 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - - -
Mason Marchment
 
LW
 
 
 
30 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - - -
Phillip Danault
C
 
 
 
 
32 $5,000,000 UFA - - - - - - - -
Alexis Lafreniere
 
LW
 
 
 
24 $4,800,000 RFA - - - - - - - -
Brandon Carlo
 
 
 
D
 
29 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA - - - - -
Brandon Duhaime
 
 
RW
 
 
28 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA - - - - -
Charlie Lindgren
 
 
 
 
G
32 $3,700,000 $3,700,000 UFA - - - - - - -
Anthony Stolarz
 
 
 
 
G
32 $2,800,000 UFA - - - - - - - -
Nicholas Paul
 
LW
 
 
 
30 $2,500,000 UFA - - - - - - - -
Martin Pospisil
 
LW
 
 
 
26 $2,250,000 RFA - - - - - - - -
Pontus Holmberg
 
 
RW
 
 
26 $2,000,000 $2,000,000 RFA - - - - - - -
Nikolai Kovalenko
 
 
RW
 
 
26 $1,800,000 $1,800,000 RFA - - - - - - -
Jakub Vrana
 
LW
 
 
 
29 $1,193,000 $1,193,000 UFA - - - - - - -
Pavel Mintyukov
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Kyle Capobianco
 
 
 
D
 
28 $900,000 $900,000 $900,000 UFA - - - - - -
Tyler Motte
C
LW
RW
 
 
30 $850,000 $850,000 $850,000 UFA - - - - - -
Bonus $6,717,500 - - - - - - - - -
PRO TOTALS $80,660,500 $50,343,000 $35,200,000 $33,450,000 $14,450,000 $7,250,000 $7,250,000 $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
Michael Carcone
 
LW
 
 
 
29 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
Nicolas Aube-Kubel
 
 
RW
 
 
29 $2,200,000 UFA - - - - - - - -
Dakota Mermis
 
 
 
D
 
32 $1,000,000 UFA - - - - - - - -
Alex Kannok-Leipert
 
 
 
D
 
25 $950,000 RFA - - - - - - - -
Egor Sokolov
 
LW
 
 
 
25 $950,000 RFA - - - - - - - -
Tanner Laczynski
C
 
 
 
 
28 $950,000 UFA - - - - - - - -
Benjamin Jones
C
 
 
 
 
26 $900,000 $900,000 $900,000 UFA - - - - - -
Kyle Clifford
 
LW
 
 
 
35 $899,000 UFA - - - - - - - -
Jujhar Khaira
 
LW
 
 
 
31 $894,000 $894,000 UFA - - - - - - -
Fabian Wagner
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Jake Furlong
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Julian Lutz
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
William Stromgren
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Alexander Campbell
C
 
 
 
 
24 $875,000 RFA - - - - - - - -
Jack Finley
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Jesper Wallstedt
 
 
 
 
G
23 $875,000 RFA - - - - - - - -
Oskar Olausson
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
Ronan Seeley
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Tyler Tullio
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
Brian Pinho
 
 
RW
 
 
30 $850,000 UFA - - - - - - - -
Henri Nikkanen
C
 
 
 
 
24 $800,000 RFA - - - - - - - -
Lucas Condotta
C
 
 
 
 
28 $800,000 UFA - - - - - - - -
Reece Newkirk
C
 
 
 
 
24 $800,000 RFA - - - - - - - -
Sergey Murashov
 
 
 
 
G
21 $775,000 $775,000 $775,000 RFA - - - - - -
Mitchell Weeks
 
 
 
 
G
24 $775,000 $775,000 RFA - - - - - - -
Cavan Fitzgerald
 
 
 
D
 
29 $775,000 UFA - - - - - - - -
Chase Priskie
 
 
 
D
 
29 $775,000 UFA - - - - - - - -
Joey Keane
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
FARM TOTALS $27,118,000 $9,344,000 $6,800,000 $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
Dan Bylsma 55 $0 $0 $0 $0 $0 $0 $0 $0 - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 27 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 149,400  5,533  92% $86  $12,848,400
Level 2: 5000 104,254  3,861  77% $55  $5,733,970
Level 3: 2000 43,268  1,603  80% $34  $1,471,112
Level 4: 4000 62,165  2,302  58% $31  $1,927,115
Level 5: 1000 20,438  757  76% $193  $3,944,534
Total Attendance: 379,525  14,056 78% - $27,221,388

Balance Sheet

Income
Home Games Left 14
Average Attendance - % 14,056 (78%)
Average Income per Game $1,008,200
Year to Date Revenue $ 27,221,388
Estimated Revenue $14,114,794
End Year Estimated Revenue $41,336,182
  Expense
Days Remaining 1
Pro Expenses Per Days $409,599
Pro Year To Date Expenses $409,599
Farm Expenses Per Days $11,676
Farm Year To Date Expenses $11,676
Pro Payroll $80,660,500
Estimated Season Expenses $81,081,775

Bank Account
Current Funds $47,128,192
Projected Revenue + $41,336,182
Projected Expenses - $81,081,775
Projected Bank Account $7,382,599
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $80,660,500
Remaining Cap Space $7,339,500