• RHL Hockey Sim
  • Day 14Game 93
    Rangers5
    Wild1
    Boxscore 0 Likes
  • Day 17Game 116
    Rangers0
    Sharks0
    Preview 0 Likes
  • Day 14Game 93
    Pack2
    Wild6
    Boxscore 0 Likes
  • Day 17Game 116
    Pack0
    Barracuda0
    Preview 0 Likes
  • Day 20Game 146
    Heat0
    Pack0
    Preview 0 Likes
  • Day 22Game 163
    Canucks
    Pack
    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
 
 
27 $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
29 $1,500,000 UFA - - - - - - - -
Alex Nylander
 
LW
 
 
 
27 $1,000,000 $1,000,000 UFA - - - - - - -
Darren Raddysh
 
 
 
D
 
29 $1,000,000 UFA - - - - - - - -
Clark Bishop
C
 
 
 
 
29 $950,000 $950,000 UFA - - - - - - -
Jake Sanderson
 
 
 
D
 
23 $950,000 RFA - - - - - - - -
Bonus $8,775,000 - - - - - - - - -
PRO TOTALS $90,812,500 $64,650,000 $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
 
 
23 $1,200,000 $1,200,000 RFA - - - - - - -
Travis Dermott
 
 
 
D
 
29 $1,150,000 UFA - - - - - - - -
Laurent Dauphin
C
LW
RW
 
 
30 $1,100,000 UFA - - - - - - - -
Fredrik Karlstrom
C
 
 
 
 
27 $1,000,000 RFA - - - - - - - -
Garrett Pilon
 
 
RW
 
 
27 $975,000 RFA - - - - - - - -
Andrew Agozzino
 
LW
 
 
 
34 $950,000 $950,000 UFA - - - - - - -
Charles Hudon
 
LW
 
 
 
31 $950,000 $950,000 UFA - - - - - - -
Jacob Bryson
 
 
 
D
 
28 $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
 
 
 
23 $875,000 RFA - - - - - - - -
Guillaume Brisebois
 
 
 
D
 
28 $850,000 UFA - - - - - - - -
Alex Belzile
 
 
RW
 
 
34 $800,000 $800,000 UFA - - - - - - -
Felix Sandstrom
 
 
 
 
G
28 $800,000 UFA - - - - - - - -
Filip Roos
 
 
 
D
 
26 $800,000 RFA - - - - - - - -
Samuel Walker
C
 
 
 
 
26 $800,000 RFA - - - - - - - -
Andrew Perrott
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
Jiri Patera
 
 
 
 
G
26 $775,000 RFA - - - - - - - -
Mitchell Gibson
 
 
 
 
G
26 $775,000 RFA - - - - - - - -
Tyler Inamoto
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
FARM TOTALS $22,600,000 $9,375,000 $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 - 4 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 21,911  5,478  91% $84  $1,840,524
Level 2: 5000 18,012  4,503  90% $53  $954,636
Level 3: 2000 7,344  1,836  92% $31  $227,664
Level 4: 4000 14,869  3,717  93% $21  $312,249
Level 5: 1000 3,709  927  93% $180  $667,620
Total Attendance: 65,845  16,461 91% - $4,202,827

Balance Sheet

Income
Home Games Left 37
Average Attendance - % 16,461 (91%)
Average Income per Game $1,050,707
Year to Date Revenue $ 4,202,827
Estimated Revenue $38,876,150
End Year Estimated Revenue $43,078,977
  Expense
Days Remaining 1
Pro Expenses Per Days $450,195
Pro Year To Date Expenses $450,195
Farm Expenses Per Days $9,479
Farm Year To Date Expenses $9,479
Pro Payroll $90,812,500
Estimated Season Expenses $91,272,174

Bank Account
Current Funds $55,517,796
Projected Revenue + $43,078,977
Projected Expenses - $91,272,174
Projected Bank Account $7,324,599
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $90,812,500
Remaining Cap Space $-2,812,500