• RHL Hockey Sim
  • Day 103Game 757
    Mammoth2
    Kraken3
    Boxscore 0 Likes
  • Day 107Game 790
    Mammoth0
    Flyers0
    Preview 0 Likes
  • Day 103Game 757
    Roadrunners1
    Firebirds0
    Boxscore 0 Likes
  • Day 107Game 790
    Roadrunners0
    Phantoms0
    Preview 0 Likes
  • Day 110Game 811
    Admirals0
    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
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 - - - - - -
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
 
 
 
 
32 $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 - - - - - - - -
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 - - - - - -
Gage Goncalves
C
 
 
 
 
25 $2,000,000 $2,000,000 $2,000,000 RFA - - - - - -
Sean Kuraly
C
 
 
 
 
33 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Travis Hamonic
 
 
 
D
 
35 $2,000,000 UFA - - - - - - - -
Yakov Trenin
C
 
 
 
 
29 $1,800,000 $1,800,000 UFA - - - - - - -
Declan Chisholm
 
 
 
D
 
26 $1,700,000 $1,700,000 RFA - - - - - - -
Keegan Kolesar
 
 
RW
 
 
28 $1,500,000 UFA - - - - - - - -
Emil Martinsen Lilleberg
 
 
 
D
 
24 $950,000 RFA - - - - - - - -
Leevi Merilainen
 
 
 
 
G
23 $875,000 RFA - - - - - - - -
Bonus $18,065,000 - - - - - - - - -
PRO TOTALS $83,240,000 $47,100,000 $34,000,000 $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
Philipp Grubauer
 
 
 
 
G
34 $5,000,000 UFA - - - - - - - -
Kevin Labanc
 
 
RW
 
 
30 $3,200,000 UFA - - - - - - - -
Tanner Jeannot
 
LW
 
 
 
28 $2,875,000 UFA - - - - - - - -
Sammy Blais
 
LW
 
 
 
29 $1,700,000 $1,700,000 UFA - - - - - - -
Christian Fischer
 
 
RW
 
 
28 $1,250,000 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 - - - - - - -
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 - - - - - -
Matthew Maggio
C
LW
RW
 
 
23 $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 - - - - - - - -
Roni Hirvonen
C
 
 
 
 
24 $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 - - - - - - -
Brogan Rafferty
 
 
 
D
 
30 $775,000 UFA - - - - - - - -
Remi Poirier
 
 
 
 
G
24 $775,000 RFA - - - - - - - -
Tanner Dickinson
C
 
 
 
 
23 $775,000 RFA - - - - - - - -
FARM TOTALS $31,790,000 $8,975,000 $1,825,000 $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 - 23 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 126,460  5,498  92% $80  $10,116,800
Level 2: 5000 105,337  4,580  92% $50  $5,266,850
Level 3: 2000 42,500  1,848  92% $30  $1,275,000
Level 4: 4000 66,852  2,907  73% $25  $1,671,300
Level 5: 1000 21,277  925  93% $180  $3,829,860
Total Attendance: 362,426  15,758 88% - $23,267,802

Balance Sheet

Income
Home Games Left 18
Average Attendance - % 15,758 (88%)
Average Income per Game $1,011,644
Year to Date Revenue $ 23,267,802
Estimated Revenue $18,209,584
End Year Estimated Revenue $41,477,386
  Expense
Days Remaining 1
Pro Expenses Per Days $417,708
Pro Year To Date Expenses $417,708
Farm Expenses Per Days $8,732
Farm Year To Date Expenses $8,732
Pro Payroll $83,240,000
Estimated Season Expenses $83,666,440

Bank Account
Current Funds $45,469,665
Projected Revenue + $41,477,386
Projected Expenses - $83,666,440
Projected Bank Account $3,280,611
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $83,240,000
Remaining Cap Space $4,760,000