• RHL Hockey Sim
  • Day 57Game 415
    Rangers3
    Stars1
    Boxscore 0 Likes
  • Day 61Game 441
    Rangers0
    Avalanche0
    Preview 0 Likes
  • Day 62Game 458
    Rangers0
    Golden Knights0
    Preview 0 Likes
  • Day 57Game 415
    Pack6
    Stars7
    Boxscore 0 Likes
  • Day 59Game 427
    Senators3
    Pack2
    Boxscore 0 Likes
  • Day 61Game 441
    Pack0
    Eagles0
    Preview 0 Likes
  • Day 62Game 458
    Pack0
    Knights0
    Preview 0 Likes
  • Day 65Game 476
    IceHogs
    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 - - - - - - -
Jacob Bryson
 
 
 
D
 
28 $950,000 $950,000 UFA - - - - - - -
Jake Sanderson
 
 
 
D
 
23 $950,000 RFA - - - - - - - -
Bonus $7,825,000 - - - - - - - - -
PRO TOTALS $90,812,500 $65,600,000 $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 - - - - - - -
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 $21,650,000 $8,425,000 $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 - 12 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 66,198  5,517  92% $84  $5,560,632
Level 2: 5000 56,429  4,702  94% $53  $2,990,737
Level 3: 2000 22,739  1,895  95% $31  $704,909
Level 4: 4000 45,266  3,772  94% $21  $950,586
Level 5: 1000 11,323  944  94% $180  $2,038,140
Total Attendance: 201,955  16,830 93% - $12,857,255

Balance Sheet

Income
Home Games Left 29
Average Attendance - % 16,830 (93%)
Average Income per Game $1,071,438
Year to Date Revenue $ 12,857,255
Estimated Revenue $31,071,700
End Year Estimated Revenue $43,928,955
  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 $43,486,894
Projected Revenue + $43,928,955
Projected Expenses - $91,272,174
Projected Bank Account $-3,856,325
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $90,812,500
Remaining Cap Space $-2,812,500