• RHL Hockey Sim
  • Day 188Game 1280
    Lightning3
    Sabres2
    Boxscore 0 Likes
  • Day 190Game 1294
    Lightning0
    Panthers0
    Preview 0 Likes
  • Day 188Game 1280
    Crunch0
    Americans1
    Boxscore 0 Likes
  • Day 190Game 1294
    Crunch0
    Checkers0
    Preview 0 Likes
  • Day 192Game 1310
    Pack0
    Crunch0
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Ryan Hartman
 
 
RW
 
 
30 $5,100,000 $5,100,000 $5,100,000 UFA - - - - - -
Anthony Duclair
 
LW
 
 
 
29 $5,000,000 $5,000,000 UFA - - - - - - -
Chris Tanev
 
 
 
D
 
35 $5,000,000 $5,000,000 UFA - - - - - - -
Tyler Johnson
C
 
 
 
 
34 $5,000,000 UFA - - - - - - - -
Cody Ceci
 
 
 
D
 
31 $4,000,000 UFA - - - - - - - -
Charlie Lindgren
 
 
 
 
G
31 $3,700,000 $3,700,000 $3,700,000 UFA - - - - - -
Alex Iafallo
 
LW
 
 
 
31 $2,750,000 UFA - - - - - - - -
Jesper Fast
 
 
RW
 
 
33 $2,500,000 $2,500,000 UFA - - - - - - -
Jordan Martinook
 
LW
 
 
 
32 $2,500,000 $2,500,000 UFA - - - - - - -
Teddy Blueger
C
 
 
 
 
30 $2,500,000 UFA - - - - - - - -
Nicolas Aube-Kubel
 
 
RW
 
 
28 $2,200,000 $2,200,000 UFA - - - - - - -
Jaycob Megna
 
 
 
D
 
32 $2,000,001 UFA - - - - - - - -
Brett Howden
C
 
 
 
 
27 $1,410,000 $1,410,000 $1,410,000 $1,410,000 UFA - - - - -
Sam Malinski
 
 
 
D
 
26 $1,250,000 $1,250,000 $1,250,000 $1,250,000 UFA - - - - -
Erik Brannstrom
 
 
 
D
 
25 $1,250,000 RFA - - - - - - - -
Johnathan Kovacevic
 
 
 
D
 
27 $1,200,000 RFA - - - - - - - -
Cayden Primeau
 
 
 
 
G
25 $1,150,000 $1,150,000 RFA - - - - - - -
Paul Cotter
C
 
 
 
 
25 $1,000,000 $1,000,000 RFA - - - - - - -
Philippe Myers
 
 
 
D
 
28 $950,000 $950,000 $950,000 UFA - - - - - -
Beck Malenstyn
 
LW
 
 
 
27 $950,000 RFA - - - - - - - -
Joey Anderson
 
 
RW
 
 
26 $950,000 RFA - - - - - - - -
Uvis Balinskis
 
 
 
D
 
28 $775,000 $775,000 $775,000 UFA - - - - - -
Bonus $18,375,000 - - - - - - - - -
PRO TOTALS $71,510,001 $32,535,000 $13,185,000 $2,660,000 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Alexander Barabanov
 
LW
 
 
 
30 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Ethan Samson
 
 
 
D
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Hunter McKown
C
 
 
 
 
22 $950,000 $950,000 RFA - - - - - - -
Owen Power
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Ryan McAllister
C
LW
RW
 
 
23 $950,000 $950,000 RFA - - - - - - -
Trevor Kuntar
C
 
 
 
 
23 $950,000 $950,000 RFA - - - - - - -
Fredrik Olofsson
 
LW
 
 
 
28 $950,000 UFA - - - - - - - -
Reilly Walsh
 
 
 
D
 
25 $950,000 RFA - - - - - - - -
Tye Kartye
 
LW
 
 
 
23 $950,000 RFA - - - - - - - -
Hardy Haman Aktell
 
 
 
D
 
26 $900,000 $900,000 $900,000 $900,000 UFA - - - - -
Colton Dach
 
LW
 
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Jacob Melanson
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Nathan Gaucher
C
 
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Nico Myatovic
 
LW
 
 
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Nolan Allan
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Adam Edstrom
C
 
 
 
 
24 $875,000 $875,000 RFA - - - - - - -
Carter Mazur
 
 
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Daniil Misyul
 
 
 
D
 
24 $875,000 $875,000 RFA - - - - - - -
Cody Hodgson
C
 
 
 
 
35 $850,000 UFA - - - - - - - -
Jake Livingstone
 
 
 
D
 
25 $800,000 $800,000 $800,000 $800,000 UFA - - - - -
Jason Polin
C
LW
RW
 
 
25 $800,000 $800,000 $800,000 $800,000 UFA - - - - -
Hunter McDonald
 
 
 
D
 
22 $800,000 $800,000 RFA - - - - - - -
Kyle McDonald
C
LW
RW
 
 
23 $800,000 $800,000 RFA - - - - - - -
Samuel Walker
C
 
 
 
 
25 $800,000 $800,000 RFA - - - - - - -
Shane Bowers
C
 
 
 
 
25 $800,000 $800,000 RFA - - - - - - -
Keith Petruzzelli
 
 
 
 
G
26 $775,000 RFA - - - - - - - -
Marco Costantini
 
 
 
 
G
22 $775,000 RFA - - - - - - - -
Montana Onyebuchi
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
FARM TOTALS $28,475,000 $22,450,000 $12,825,000 $2,500,000 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Michel Therrien 61 $0 $0 $0 $0 $0 $0 - - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 40 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 204,730  5,118  85% $85  $17,402,050
Level 2: 5000 189,445  4,736  95% $50  $9,472,250
Level 3: 2000 77,419  1,935  97% $26  $2,012,894
Level 4: 4000 152,799  3,820  95% $19  $2,903,181
Level 5: 1000 34,106  853  85% $184  $6,275,504
Total Attendance: 658,499  16,462 91% - $39,969,171

Balance Sheet

Income
Home Games Left 1
Average Attendance - % 16,462 (91%)
Average Income per Game $999,229
Year to Date Revenue $ 39,969,171
Estimated Revenue $999,229
End Year Estimated Revenue $40,968,400
  Expense
Days Remaining 1
Pro Expenses Per Days $345,755
Pro Year To Date Expenses $345,755
Farm Expenses Per Days $11,328
Farm Year To Date Expenses $11,328
Pro Payroll $71,510,001
Estimated Season Expenses $71,867,084

Bank Account
Current Funds $36,248,160
Projected Revenue + $40,968,400
Projected Expenses - $71,867,084
Projected Bank Account $5,349,476
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $71,510,001
Remaining Cap Space $11,989,999