• RHL Hockey Sim
  • Day 5Game 30
    Hurricanes3
    Flyers2
    Boxscore 0 Likes
  • Day 5Game 30
    Wolves2
    Phantoms3
    Boxscore 0 Likes
  • Day 8Game 55
    Barracuda3
    Wolves1
    Boxscore 0 Likes
  • Day 10Game 70
    Gulls2
    Wolves4
    Boxscore 0 Likes
  • Day 12Game 86
    Reign3
    Wolves1
    Boxscore 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 - -
Samuel Girard
 
 
 
D
 
27 $6,250,000 RFA - - - - - - - -
Rickard Rakell
 
 
RW
 
 
32 $5,500,000 $5,500,000 UFA - - - - - - -
Jake Middleton
 
 
 
D
 
29 $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 - - - - - - -
Nicholas Paul
 
LW
 
 
 
30 $2,500,000 UFA - - - - - - - -
Martin Pospisil
 
LW
 
 
 
26 $2,250,000 RFA - - - - - - - -
Joel Kiviranta
 
LW
 
 
 
29 $2,107,000 $2,107,000 $2,107,000 UFA - - - - - -
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 - - - - - -
Jesper Wallstedt
 
 
 
 
G
23 $875,000 RFA - - - - - - - -
Tyler Motte
C
LW
RW
 
 
30 $850,000 $850,000 $850,000 UFA - - - - - -
Bonus $6,717,500 - - - - - - - - -
PRO TOTALS $73,642,500 $45,250,000 $30,107,000 $26,250,000 $7,250,000 $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
 
31 $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
 
 
 
34 $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 - - - - - -
Alexander Campbell
C
 
 
 
 
24 $875,000 RFA - - - - - - - -
Jack Finley
C
 
 
 
 
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 - - - - - - -
Joey Keane
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
FARM TOTALS $23,818,000 $8,469,000 $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 - 2 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 11,604  5,802  97% $86  $997,944
Level 2: 5000 9,327  4,664  93% $55  $512,985
Level 3: 2000 3,681  1,841  92% $34  $125,154
Level 4: 4000 4,833  2,417  60% $31  $149,823
Level 5: 1000 1,586  793  79% $193  $306,098
Total Attendance: 31,031  15,516 86% - $2,196,604

Balance Sheet

Income
Home Games Left 39
Average Attendance - % 15,516 (86%)
Average Income per Game $1,098,302
Year to Date Revenue $ 2,196,604
Estimated Revenue $42,833,778
End Year Estimated Revenue $45,030,382
  Expense
Days Remaining 1
Pro Expenses Per Days $373,047
Pro Year To Date Expenses $373,047
Farm Expenses Per Days $9,957
Farm Year To Date Expenses $9,957
Pro Payroll $73,642,500
Estimated Season Expenses $74,025,504

Bank Account
Current Funds $58,998,081
Projected Revenue + $45,030,382
Projected Expenses - $74,025,504
Projected Bank Account $30,002,959
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $73,642,500
Remaining Cap Space $14,357,500