• RHL Hockey Sim
  • Day 150Game 975
    Rangers0
    Maple Leafs5
    Boxscore 0 Likes
  • Day 155Game 1017
    Rangers0
    Flames0
    Preview 0 Likes
  • Day 150Game 975
    Pack4
    Marlies1
    Boxscore 0 Likes
  • Day 152Game 991
    Comets0
    Pack0
    Preview 0 Likes
  • Day 154Game 1008
    Phantoms0
    Pack0
    Preview 0 Likes
  • Day 155Game 1017
    Pack0
    Heat0
    Preview 0 Likes
  • Day 157Game 1036
    Moose0
    Pack0
    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
JT Miller
C
 
 
 
 
32 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 UFA - - -
Jason Robertson
 
LW
 
 
 
26 $9,000,000 $9,000,000 RFA - - - - - - -
Vince Dunn
 
 
 
D
 
29 $8,300,000 $8,300,000 $8,300,000 $8,300,000 $8,300,000 $8,300,000 UFA - - -
Rasmus Dahlin
 
 
 
D
 
25 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - - -
Roope Hintz
C
 
 
 
 
29 $6,500,000 $6,500,000 $6,500,000 UFA - - - - - -
Sergei Bobrovsky
 
 
 
 
G
37 $6,500,000 UFA - - - - - - - -
Tyler Toffoli
 
 
RW
 
 
33 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - -
Ross Colton
C
 
 
 
 
29 $5,200,000 * $5,200,000 * $5,200,000 * $5,200,000 * $5,200,000 * UFA - - - -
Trevor Moore
C
LW
RW
 
 
30 $3,500,000 UFA - - - - - - - -
Nick Perbix
 
 
 
D
 
27 $3,300,000 $3,300,000 $3,300,000 $3,300,000 UFA - - - - -
Cody Glass
C
 
 
 
 
26 $3,100,000 $3,100,000 $3,100,000 $3,100,000 UFA - - - - -
Evan Rodrigues
C
 
 
 
 
32 $2,250,000 UFA - - - - - - - -
Taylor Raddysh
 
 
RW
 
 
28 $2,200,000 $2,200,000 $2,200,000 UFA - - - - - -
Alexandre Texier
C
 
 
 
 
26 $2,100,000 $2,100,000 RFA - - - - - - -
Calvin de Haan
 
 
 
D
 
34 $1,687,500 UFA - - - - - - - -
Alex Nedeljkovic
 
 
 
 
G
30 $1,500,000 UFA - - - - - - - -
Travis Dermott
 
 
 
D
 
29 $1,150,000 UFA - - - - - - - -
Alex Nylander
 
LW
 
 
 
28 $1,000,000 $1,000,000 UFA - - - - - - -
Darren Raddysh
 
 
 
D
 
30 $1,000,000 UFA - - - - - - - -
Andrew Agozzino
 
LW
 
 
 
35 $950,000 $950,000 UFA - - - - - - -
Clark Bishop
C
 
 
 
 
29 $950,000 $950,000 UFA - - - - - - -
Jacob Bryson
 
 
 
D
 
28 $950,000 $950,000 UFA - - - - - - -
Jake Sanderson
 
 
 
D
 
23 $950,000 RFA - - - - - - - -
Bonus $6,675,000 - - - - - - - - -
PRO TOTALS $91,762,500 $66,550,000 $51,600,000 $42,900,000 $36,500,000 $23,300,000 $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
Alexander Holtz
 
 
RW
 
 
24 $1,200,000 $1,200,000 RFA - - - - - - -
Laurent Dauphin
C
LW
RW
 
 
30 $1,100,000 UFA - - - - - - - -
Fredrik Karlstrom
C
 
 
 
 
28 $1,000,000 UFA - - - - - - - -
Garrett Pilon
 
 
RW
 
 
27 $975,000 RFA - - - - - - - -
Charles Hudon
 
LW
 
 
 
31 $950,000 $950,000 UFA - - - - - - -
Logan Shaw
C
 
 
 
 
33 $950,000 $950,000 UFA - - - - - - -
Gage Quinney
 
LW
 
 
 
30 $900,000 $900,000 UFA - - - - - - -
Josh Dunne
C
 
 
 
 
27 $900,000 $900,000 UFA - - - - - - -
Scott Sabourin
 
 
RW
 
 
33 $900,000 $900,000 UFA - - - - - - -
Peter Diliberatore
 
 
 
D
 
25 $900,000 RFA - - - - - - - -
Noah Laba
C
LW
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Adam Scheel
 
 
 
 
G
26 $875,000 RFA - - - - - - - -
Cross Hanas
 
LW
 
 
 
24 $875,000 RFA - - - - - - - -
Guillaume Brisebois
 
 
 
D
 
28 $850,000 UFA - - - - - - - -
Alex Belzile
 
 
RW
 
 
34 $800,000 $800,000 UFA - - - - - - -
Felix Sandstrom
 
 
 
 
G
29 $800,000 UFA - - - - - - - -
Filip Roos
 
 
 
D
 
27 $800,000 RFA - - - - - - - -
Samuel Walker
C
 
 
 
 
26 $800,000 RFA - - - - - - - -
Andrew Perrott
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
Ben Zloty
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
Gustav Olofsson
 
 
 
D
 
31 $775,000 UFA - - - - - - - -
Jiri Patera
 
 
 
 
G
27 $775,000 RFA - - - - - - - -
Mason Jobst
C
 
 
 
 
32 $775,000 UFA - - - - - - - -
Mitchell Gibson
 
 
 
 
G
26 $775,000 RFA - - - - - - - -
Tyler Inamoto
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
FARM TOTALS $21,875,000 $7,475,000 $875,000 $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
Bill Peters 64 $0 $0 $0 $0 $0 $0 $0 $0 - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 29 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 161,055  5,554  93% $84  $13,528,620
Level 2: 5000 137,812  4,752  95% $53  $7,304,036
Level 3: 2000 54,540  1,881  94% $31  $1,690,740
Level 4: 4000 111,115  3,832  96% $21  $2,333,415
Level 5: 1000 27,280  941  94% $180  $4,910,400
Total Attendance: 491,802  16,959 94% - $31,255,571

Balance Sheet

Income
Home Games Left 12
Average Attendance - % 16,959 (94%)
Average Income per Game $1,077,778
Year to Date Revenue $ 31,255,571
Estimated Revenue $12,933,340
End Year Estimated Revenue $44,188,911
  Expense
Days Remaining 1
Pro Expenses Per Days $455,143
Pro Year To Date Expenses $455,143
Farm Expenses Per Days $10,195
Farm Year To Date Expenses $10,195
Pro Payroll $91,762,500
Estimated Season Expenses $92,227,838

Bank Account
Current Funds $20,028,032
Projected Revenue + $44,188,911
Projected Expenses - $92,227,838
Projected Bank Account $-28,010,895
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $91,762,500
Remaining Cap Space $-3,762,500