• RHL Hockey Sim
  • Day 15Game 107
    Mammoth1
    Avalanche3
    Boxscore 0 Likes
  • Day 15Game 107
    Roadrunners2
    Eagles1
    Boxscore 0 Likes
  • Day 17Game 117
    Thunderbirds0
    Roadrunners0
    Preview 0 Likes
  • Day 19Game 131
    Wild0
    Roadrunners0
    Preview 0 Likes
  • Day 20Game 143
    Moose0
    Roadrunners0
    Preview 0 Likes
  • Day 22Game 162
    Condors0
    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
Drew Doughty
 
 
 
D
 
36 $7,500,000 $7,500,000 $7,500,000 UFA - - - - - -
Brett Pesce
 
 
 
D
 
31 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - - - -
Matt Dumba
 
 
 
D
 
31 $7,000,000 * $7,000,000 * UFA - - - - - - -
Jordan Binnington
 
 
 
 
G
32 $6,400,000 $6,400,000 $6,400,000 UFA - - - - - -
Philipp Grubauer
 
 
 
 
G
34 $5,000,000 UFA - - - - - - - -
Anthony Beauvillier
 
LW
 
 
 
28 $4,000,000 UFA - - - - - - - -
Jason Dickinson
C
 
 
 
 
30 $3,350,000 $3,350,000 $3,350,000 UFA - - - - - -
Radek Faksa
C
 
 
 
 
31 $3,250,000 $3,250,000 $3,250,000 UFA - - - - - -
Jeff Petry
 
 
 
D
 
38 $3,250,000 UFA - - - - - - - -
Garnet Hathaway
 
 
RW
 
 
34 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Michael McCarron
 
 
RW
 
 
30 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Zach Whitecloud
 
 
 
D
 
29 $3,000,000 UFA - - - - - - - -
Tanner Jeannot
 
LW
 
 
 
28 $2,875,000 UFA - - - - - - - -
Yegor Chinakhov
 
 
RW
 
 
24 $2,600,000 $2,600,000 RFA - - - - - - -
Eric Robinson
 
LW
 
 
 
30 $2,500,000 UFA - - - - - - - -
Barclay Goodrow
 
 
RW
 
 
32 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Dennis Gilbert
 
 
 
D
 
29 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Sean Kuraly
C
 
 
 
 
32 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Travis Hamonic
 
 
 
D
 
35 $2,000,000 UFA - - - - - - - -
Yakov Trenin
C
 
 
 
 
28 $1,800,000 $1,800,000 UFA - - - - - - -
Keegan Kolesar
 
 
RW
 
 
28 $1,500,000 UFA - - - - - - - -
Christian Fischer
 
 
RW
 
 
28 $1,250,000 UFA - - - - - - - -
Bonus $10,940,000 - - - - - - - - -
PRO TOTALS $87,215,000 $50,900,000 $39,500,000 $7,000,000 $7,000,000 $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
Kevin Labanc
 
 
RW
 
 
30 $3,200,000 UFA - - - - - - - -
Gage Goncalves
C
 
 
 
 
24 $2,000,000 $2,000,000 $2,000,000 RFA - - - - - -
Sammy Blais
 
LW
 
 
 
29 $1,700,000 $1,700,000 UFA - - - - - - -
Maxence Guenette
 
 
 
D
 
24 $1,000,000 $1,000,000 RFA - - - - - - -
Pierre-Olivier Joseph
 
 
 
D
 
26 $1,000,000 RFA - - - - - - - -
Vasily Ponomaryov
C
 
 
 
 
23 $1,000,000 RFA - - - - - - - -
Kevin Mandolese
 
 
 
 
G
25 $975,000 $975,000 RFA - - - - - - -
Isaiah George
 
 
 
D
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Vittorio Mancini
 
 
 
D
 
23 $950,000 $950,000 RFA - - - - - - -
Emil Martinsen Lilleberg
 
 
 
D
 
24 $950,000 RFA - - - - - - - -
Henrik Tikkanen
 
 
 
 
G
25 $895,000 RFA - - - - - - - -
Reece Vitelli
C
LW
RW
 
 
24 $895,000 RFA - - - - - - - -
Marek Alscher
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Ryder Korczak
C
LW
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Anthony Romano
C
LW
RW
 
 
25 $875,000 RFA - - - - - - - -
Daylan Kuefler
C
LW
RW
 
 
23 $875,000 RFA - - - - - - - -
Leevi Merilainen
 
 
 
 
G
23 $875,000 RFA - - - - - - - -
Roni Hirvonen
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Samuel Knazko
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Stephen Halliday
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Carson Bantle
 
LW
 
 
 
23 $775,000 $775,000 RFA - - - - - - -
Remi Poirier
 
 
 
 
G
24 $775,000 RFA - - - - - - - -
Tanner Dickinson
C
 
 
 
 
23 $775,000 RFA - - - - - - - -
FARM TOTALS $24,840,000 $10,100,000 $3,825,000 $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
Paul Maurice 59 $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 22,623  5,656  94% $80  $1,809,840
Level 2: 5000 18,720  4,680  94% $50  $936,000
Level 3: 2000 7,203  1,801  90% $30  $216,090
Level 4: 4000 11,445  2,861  72% $25  $286,125
Level 5: 1000 3,670  918  92% $180  $660,600
Total Attendance: 63,661  15,915 88% - $4,104,088

Balance Sheet

Income
Home Games Left 37
Average Attendance - % 15,915 (88%)
Average Income per Game $1,026,022
Year to Date Revenue $ 4,104,088
Estimated Revenue $37,962,814
End Year Estimated Revenue $42,066,902
  Expense
Days Remaining 1
Pro Expenses Per Days $438,411
Pro Year To Date Expenses $438,411
Farm Expenses Per Days $8,823
Farm Year To Date Expenses $8,823
Pro Payroll $87,215,000
Estimated Season Expenses $87,662,234

Bank Account
Current Funds $66,192,391
Projected Revenue + $42,066,902
Projected Expenses - $87,662,234
Projected Bank Account $20,597,059
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $87,215,000
Remaining Cap Space $785,000