• RHL Hockey Sim
  • Day 145Game 942
    Hurricanes3
    Red Wings2
    Boxscore 0 Likes
  • Day 145Game 942
    Wolves5
    Griffins3
    Boxscore 0 Likes
  • Day 147Game 957
    Firebirds1
    Wolves3
    Boxscore 0 Likes
  • Day 149Game 972
    Canucks1
    Wolves2
    Boxscore 0 Likes
  • Day 151Game 986
    Condors3
    Wolves1
    Boxscore 0 Likes
  • Day 152Game 998
    Heat0
    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
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 - - - - -
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 - - - - -
Connor Zary
C
 
 
 
 
24 $4,400,000 $4,400,000 $4,400,000 $4,400,000 RFA - - - - -
Charlie Lindgren
 
 
 
 
G
32 $3,700,000 $3,700,000 UFA - - - - - - -
Zach Whitecloud
 
 
 
D
 
29 $3,000,000 UFA - - - - - - - -
Anthony Stolarz
 
 
 
 
G
32 $2,800,000 UFA - - - - - - - -
Michael Carcone
 
LW
 
 
 
29 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
Martin Pospisil
 
LW
 
 
 
26 $2,250,000 RFA - - - - - - - -
Nicolas Aube-Kubel
 
 
RW
 
 
29 $2,200,000 UFA - - - - - - - -
Pontus Holmberg
 
 
RW
 
 
26 $2,000,000 $2,000,000 RFA - - - - - - -
Nikolai Kovalenko
 
 
RW
 
 
26 $1,800,000 $1,800,000 RFA - - - - - - -
Rafael Harvey-Pinard
 
LW
 
 
 
27 $1,500,000 RFA - - - - - - - -
Tye Kartye
 
LW
 
 
 
24 $1,200,000 $1,200,000 RFA - - - - - - -
Jakub Vrana
 
LW
 
 
 
30 $1,193,000 $1,193,000 UFA - - - - - - -
Dakota Mermis
 
 
 
D
 
32 $1,000,000 UFA - - - - - - - -
Pavel Mintyukov
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Tanner Laczynski
C
 
 
 
 
28 $950,000 UFA - - - - - - - -
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 $2,017,500 - - - - - - - - -
PRO TOTALS $68,160,500 $46,193,000 $29,850,000 $25,600,000 $7,200,000 $0 $0 $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
Alex Kannok-Leipert
 
 
 
D
 
25 $950,000 RFA - - - - - - - -
Egor Sokolov
 
LW
 
 
 
25 $950,000 RFA - - - - - - - -
Benjamin Jones
C
 
 
 
 
27 $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
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Julian Lutz
C
LW
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
William Stromgren
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Alexander Campbell
C
 
 
 
 
25 $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
 
 
 
 
25 $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 - - - - - - - -
Luke Philp
C
 
 
 
 
30 $775,000 UFA - - - - - - - -
FARM TOTALS $21,243,000 $6,844,000 $4,300,000 $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 - 33 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 176,668  5,354  89% $86  $15,193,448
Level 2: 5000 126,687  3,839  77% $55  $6,967,785
Level 3: 2000 52,284  1,584  79% $34  $1,777,656
Level 4: 4000 76,329  2,313  58% $31  $2,366,199
Level 5: 1000 24,730  749  75% $193  $4,772,890
Total Attendance: 456,698  13,839 77% - $32,631,877

Balance Sheet

Income
Home Games Left 8
Average Attendance - % 13,839 (77%)
Average Income per Game $988,845
Year to Date Revenue $ 32,631,877
Estimated Revenue $7,910,758
End Year Estimated Revenue $40,542,635
  Expense
Days Remaining 1
Pro Expenses Per Days $344,495
Pro Year To Date Expenses $344,495
Farm Expenses Per Days $11,064
Farm Year To Date Expenses $11,064
Pro Payroll $68,160,500
Estimated Season Expenses $68,516,059

Bank Account
Current Funds $36,579,609
Projected Revenue + $40,542,635
Projected Expenses - $68,516,059
Projected Bank Account $8,606,185
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $68,160,500
Remaining Cap Space $19,839,500