• RHL Hockey Sim
  • Day 106Game 781
    Lightning5
    Sharks3
    Boxscore 0 Likes
  • Day 112Game 825
    Lightning0
    Mammoth0
    Preview 0 Likes
  • Day 106Game 781
    Crunch0
    Barracuda2
    Boxscore 0 Likes
  • Day 109Game 803
    IceHogs0
    Crunch0
    Preview 0 Likes
  • Day 110Game 814
    Monsters0
    Crunch0
    Preview 0 Likes
  • Day 112Game 825
    Crunch0
    Roadrunners0
    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
Thatcher Demko
 
 
 
 
G
30 $5,750,000 $5,750,000 UFA - - - - - - -
Ryan Hartman
 
 
RW
 
 
31 $5,100,000 $5,100,000 UFA - - - - - - -
Cody Ceci
 
 
 
D
 
32 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - -
Ryan Strome
C
 
 
 
 
32 $5,000,000 $5,000,000 UFA - - - - - - -
Anthony Duclair
 
LW
 
 
 
30 $5,000,000 UFA - - - - - - - -
Chris Tanev
 
 
 
D
 
36 $5,000,000 UFA - - - - - - - -
Conor Garland
 
 
RW
 
 
29 $4,900,000 $4,900,000 $4,900,000 UFA - - - - - -
Cam York
 
 
 
D
 
25 $4,750,000 RFA - - - - - - - -
John Marino
 
 
 
D
 
28 $4,400,000 $4,400,000 UFA - - - - - - -
Johnathan Kovacevic
 
 
 
D
 
28 $3,100,000 $3,100,000 $3,100,000 $3,100,000 UFA - - - - -
Joel Armia
 
 
RW
 
 
32 $3,000,000 $3,000,000 $3,000,000 $3,000,000 UFA - - - - -
Will Borgen
 
 
 
D
 
29 $2,750,000 UFA - - - - - - - -
Teddy Blueger
C
 
 
 
 
31 $2,000,005 $2,000,005 $2,000,005 $2,000,005 UFA - - - - -
Jonny Brodzinski
C
 
 
 
 
32 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Matt Murray
 
 
 
 
G
31 $2,000,000 UFA - - - - - - - -
Beck Malenstyn
 
LW
 
 
 
27 $1,350,000 $1,350,000 UFA - - - - - - -
Troy Stecher
 
 
 
D
 
31 $1,300,000 $1,300,000 UFA - - - - - - -
Sam Malinski
 
 
 
D
 
27 $1,250,000 $1,250,000 $1,250,000 UFA - - - - - -
Akira Schmid
 
 
 
 
G
25 $1,000,000 $1,000,000 RFA - - - - - - -
Paul Cotter
C
 
 
 
 
26 $1,000,000 RFA - - - - - - - -
Matvei Michkov
 
 
RW
 
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Joey Anderson
 
 
RW
 
 
27 $900,000 $900,000 $900,000 UFA - - - - - -
Adam Edstrom
C
 
 
 
 
25 $875,000 RFA - - - - - - - -
Bonus $6,000,000 - - - - - - - - -
PRO TOTALS $74,375,005 $47,000,005 $23,100,005 $13,100,005 $5,000,000 $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
Caleb Jones
 
 
 
D
 
28 $1,200,000 $1,200,000 UFA - - - - - - -
Tye Kartye
 
LW
 
 
 
24 $1,200,000 $1,200,000 RFA - - - - - - -
Lleyton Roed
C
LW
RW
 
 
23 $950,000 $950,000 RFA - - - - - - -
Hunter McKown
C
 
 
 
 
23 $950,000 RFA - - - - - - - -
Mikulas Hovorka
 
 
 
D
 
24 $950,000 RFA - - - - - - - -
Ryan McAllister
C
LW
RW
 
 
24 $950,000 RFA - - - - - - - -
Dalibor Dvorsky
C
 
 
 
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Colton Dach
 
LW
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Jacob Melanson
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Nathan Gaucher
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Nico Myatovic
 
LW
 
 
 
21 $875,000 $875,000 RFA - - - - - - -
Carter Mazur
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
Joel Blomqvist
 
 
 
 
G
24 $875,000 RFA - - - - - - - -
Devin Cooley
 
 
 
 
G
28 $850,000 UFA - - - - - - - -
Calle Rosen
 
 
 
D
 
31 $825,000 UFA - - - - - - - -
Jake Livingstone
 
 
 
D
 
26 $800,000 $800,000 $800,000 UFA - - - - - -
Jason Polin
C
LW
RW
 
 
26 $800,000 $800,000 $800,000 UFA - - - - - -
Corey Schueneman
 
 
 
D
 
30 $800,000 $800,000 UFA - - - - - - -
Hunter McDonald
 
 
 
D
 
23 $800,000 RFA - - - - - - - -
Kyle McDonald
C
LW
RW
 
 
23 $800,000 RFA - - - - - - - -
Jakub Skarek
 
 
 
 
G
26 $775,000 $775,000 RFA - - - - - - -
John Hayden
C
 
 
 
 
30 $775,000 $775,000 UFA - - - - - - -
Kaleb Lawrence
C
LW
RW
 
 
23 $775,000 $775,000 RFA - - - - - - -
Gabriel Carriere
 
 
 
 
G
25 $775,000 RFA - - - - - - - -
FARM TOTALS $21,100,000 $12,450,000 $2,475,000 $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
Michel Therrien 62 $0 $0 $0 $0 $0 $0 $0 $0 - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 22 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 125,415  5,701  95% $85  $10,660,275
Level 2: 5000 102,263  4,648  93% $50  $5,113,150
Level 3: 2000 41,894  1,904  95% $26  $1,089,244
Level 4: 4000 84,840  3,856  96% $19  $1,611,960
Level 5: 1000 20,248  920  92% $184  $3,725,632
Total Attendance: 374,660  17,030 95% - $23,310,270

Balance Sheet

Income
Home Games Left 19
Average Attendance - % 17,030 (95%)
Average Income per Game $1,059,558
Year to Date Revenue $ 23,310,270
Estimated Revenue $20,131,597
End Year Estimated Revenue $43,441,867
  Expense
Days Remaining 1
Pro Expenses Per Days $376,953
Pro Year To Date Expenses $376,953
Farm Expenses Per Days $8,906
Farm Year To Date Expenses $8,906
Pro Payroll $74,375,005
Estimated Season Expenses $74,760,864

Bank Account
Current Funds $49,917,040
Projected Revenue + $43,441,867
Projected Expenses - $74,760,864
Projected Bank Account $18,598,043
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $74,375,005
Remaining Cap Space $13,624,995