• RHL Hockey Sim
  • Day 146Game 949
    Mammoth2
    Blackhawks1
    Boxscore 0 Likes
  • Day 146Game 949
    Roadrunners1
    IceHogs2
    Boxscore 0 Likes
  • Day 148Game 962
    Bears0
    Roadrunners1
    Boxscore 0 Likes
  • Day 150Game 976
    Phantoms1
    Roadrunners2
    Boxscore 0 Likes
  • Day 152Game 995
    Monsters0
    Roadrunners0
    Preview 0 Likes
  • Day 154Game 1010
    IceHogs
    Roadrunners
    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 - - - - - -
Andrew Mangiapane
 
LW
 
 
 
29 $4,750,000 $4,750,000 UFA - - - - - - -
Anthony Beauvillier
 
LW
 
 
 
28 $4,000,000 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 - - - - - -
Yegor Chinakhov
 
 
RW
 
 
25 $2,600,000 $2,600,000 RFA - - - - - - -
Eric Robinson
 
LW
 
 
 
30 $2,500,000 UFA - - - - - - - -
Barclay Goodrow
 
 
RW
 
 
33 $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
 
25 $950,000 RFA - - - - - - - -
Leevi Merilainen
 
 
 
 
G
23 $875,000 RFA - - - - - - - -
Bonus $18,065,000 - - - - - - - - -
PRO TOTALS $81,640,000 $48,500,000 $30,650,000 $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
 
22 $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
 
 
24 $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
 
 
 
24 $775,000 $775,000 RFA - - - - - - -
Brogan Rafferty
 
 
 
D
 
30 $775,000 UFA - - - - - - - -
Remi Poirier
 
 
 
 
G
24 $775,000 RFA - - - - - - - -
Tanner Dickinson
C
 
 
 
 
24 $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 - 30 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 164,633  5,488  91% $80  $13,170,640
Level 2: 5000 136,349  4,545  91% $50  $6,817,450
Level 3: 2000 55,023  1,834  92% $30  $1,650,690
Level 4: 4000 86,496  2,883  72% $25  $2,162,400
Level 5: 1000 27,616  921  92% $180  $4,970,880
Total Attendance: 470,117  15,671 87% - $30,210,664

Balance Sheet

Income
Home Games Left 11
Average Attendance - % 15,671 (87%)
Average Income per Game $1,007,022
Year to Date Revenue $ 30,210,664
Estimated Revenue $11,077,243
End Year Estimated Revenue $41,287,907
  Expense
Days Remaining 1
Pro Expenses Per Days $409,375
Pro Year To Date Expenses $409,375
Farm Expenses Per Days $8,732
Farm Year To Date Expenses $8,732
Pro Payroll $81,640,000
Estimated Season Expenses $82,058,107

Bank Account
Current Funds $33,327,415
Projected Revenue + $41,287,907
Projected Expenses - $82,058,107
Projected Bank Account $-7,442,785
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $81,640,000
Remaining Cap Space $6,360,000