• RHL Hockey Sim
  • Day 159Game 1049
    Lightning3
    Hurricanes0
    Boxscore 0 Likes
  • Day 159Game 1049
    Crunch3
    Wolves1
    Boxscore 0 Likes
  • Day 162Game 1076
    Firebirds0
    Crunch0
    Preview 0 Likes
  • Day 164Game 1090
    Canucks0
    Crunch0
    Preview 0 Likes
  • Day 166Game 1109
    Condors0
    Crunch0
    Preview 0 Likes
  • Day 167Game 1116
    Heat
    Crunch
    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
Filip Hronek
 
 
 
D
 
28 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 UFA - -
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 - - - - - - - -
Conor Garland
 
 
RW
 
 
30 $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 - - - - - -
William Carrier
 
LW
 
 
 
31 $2,000,000 UFA - - - - - - - -
Beck Malenstyn
 
LW
 
 
 
28 $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 $9,550,000 - - - - - - - - -
PRO TOTALS $80,175,005 $54,250,005 $30,350,005 $20,350,005 $12,250,000 $7,250,000 $7,250,000 $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
Matt Murray
 
 
 
 
G
31 $2,000,000 UFA - - - - - - - -
Caleb Jones
 
 
 
D
 
28 $1,200,000 $1,200,000 UFA - - - - - - -
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
 
32 $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
 
 
24 $800,000 RFA - - - - - - - -
Jakub Skarek
 
 
 
 
G
26 $775,000 $775,000 RFA - - - - - - -
John Hayden
C
 
 
 
 
31 $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 $21,900,000 $11,250,000 $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 - 32 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 181,188  5,662  94% $85  $15,400,980
Level 2: 5000 148,428  4,638  93% $50  $7,421,400
Level 3: 2000 60,337  1,886  94% $26  $1,568,762
Level 4: 4000 121,498  3,797  95% $19  $2,308,462
Level 5: 1000 29,145  911  91% $184  $5,362,680
Total Attendance: 540,596  16,894 94% - $33,665,394

Balance Sheet

Income
Home Games Left 9
Average Attendance - % 16,894 (94%)
Average Income per Game $1,052,044
Year to Date Revenue $ 33,665,394
Estimated Revenue $9,468,392
End Year Estimated Revenue $43,133,786
  Expense
Days Remaining 1
Pro Expenses Per Days $392,839
Pro Year To Date Expenses $392,839
Farm Expenses Per Days $8,906
Farm Year To Date Expenses $8,906
Pro Payroll $80,175,005
Estimated Season Expenses $80,576,750

Bank Account
Current Funds $38,780,208
Projected Revenue + $43,133,786
Projected Expenses - $80,576,750
Projected Bank Account $1,337,244
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $80,175,005
Remaining Cap Space $7,824,995