• RHL Hockey Sim
  • Day 119Game 854
    Hockey Club2
    Flyers3
    Boxscore 0 Likes
  • Day 119Game 854
    Roadrunners4
    Phantoms2
    Boxscore 0 Likes
  • Day 121Game 865
    Monsters0
    Roadrunners0
    Preview 0 Likes
  • Day 123Game 878
    Wolves0
    Roadrunners0
    Preview 0 Likes
  • Day 124Game 890
    Bears0
    Roadrunners0
    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
Drew Doughty
 
 
 
D
 
35 $7,500,000 $7,500,000 $7,500,000 $7,500,000 UFA - - - - -
Matt Dumba
 
 
 
D
 
30 $7,000,000 * $7,000,000 * $7,000,000 * UFA - - - - - -
Mike Hoffman
 
LW
 
 
 
35 $6,500,000 UFA - - - - - - - -
John Gibson
 
 
 
 
G
31 $6,400,000 $6,400,000 $6,400,000 $6,400,000 UFA - - - - -
Matt Grzelcyk
 
 
 
D
 
31 $5,000,000 $5,000,000 UFA - - - - - - -
Philipp Grubauer
 
 
 
 
G
33 $5,000,000 $5,000,000 UFA - - - - - - -
Anthony Beauvillier
 
LW
 
 
 
27 $4,000,000 $4,000,000 UFA - - - - - - -
Zach Whitecloud
 
 
 
D
 
28 $3,000,000 $3,000,000 UFA - - - - - - -
Tanner Jeannot
 
LW
 
 
 
27 $2,875,000 $2,875,000 UFA - - - - - - -
Eric Robinson
 
LW
 
 
 
29 $2,500,000 $2,500,000 UFA - - - - - - -
Cody Glass
C
 
 
 
 
25 $2,500,000 RFA - - - - - - - -
Evgenii Dadonov
 
 
RW
 
 
35 $2,300,000 $2,300,000 UFA - - - - - - -
Pierre-Olivier Joseph
 
 
 
D
 
25 $2,000,000 RFA - - - - - - - -
Colin Miller
 
 
 
D
 
32 $1,750,000 UFA - - - - - - - -
Keegan Kolesar
 
 
RW
 
 
27 $1,500,000 $1,500,000 UFA - - - - - - -
Tyler Motte
C
LW
RW
 
 
29 $1,500,000 UFA - - - - - - - -
Troy Stecher
 
 
 
D
 
30 $1,300,000 $1,300,000 $1,300,000 UFA - - - - - -
Christian Fischer
 
 
RW
 
 
27 $1,250,000 $1,250,000 UFA - - - - - - -
Max Jones
 
LW
 
 
 
26 $1,250,000 $1,250,000 RFA - - - - - - -
Garnet Hathaway
 
 
RW
 
 
33 $1,125,000 UFA - - - - - - - -
Mathieu Olivier
 
 
RW
 
 
27 $1,100,000 RFA - - - - - - - -
Joel Kiviranta
 
LW
 
 
 
28 $1,000,000 UFA - - - - - - - -
Yegor Chinakhov
 
 
RW
 
 
24 $925,000 RFA - - - - - - - -
Bonus $7,190,000 - - - - - - - - -
PRO TOTALS $76,465,000 $50,875,000 $22,200,000 $13,900,000 $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
Kevin Labanc
 
 
RW
 
 
29 $3,200,000 $3,200,000 UFA - - - - - - -
Haydn Fleury
 
 
 
D
 
28 $1,750,000 UFA - - - - - - - -
Sammy Blais
 
LW
 
 
 
28 $1,700,000 $1,700,000 $1,700,000 UFA - - - - - -
Dylan Wells
 
 
 
 
G
27 $1,000,000 RFA - - - - - - - -
Isaac Ratcliffe
 
LW
 
 
 
25 $1,000,000 RFA - - - - - - - -
Kevin Mandolese
 
 
 
 
G
24 $975,000 $975,000 $975,000 RFA - - - - - -
Lassi Thomson
 
 
 
D
 
24 $975,000 $975,000 RFA - - - - - - -
Emil Martinsen Lilleberg
 
 
 
D
 
24 $950,000 $950,000 RFA - - - - - - -
Alex Swetlikoff
C
LW
RW
 
 
23 $950,000 RFA - - - - - - - -
Ilya Usov
C
 
 
 
 
23 $950,000 RFA - - - - - - - -
Ryder Korczak
C
LW
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Daylan Kuefler
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Leevi Merilainen
 
 
 
 
G
22 $875,000 $875,000 RFA - - - - - - -
Roni Hirvonen
C
 
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Samuel Knazko
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Stephen Halliday
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Gage Goncalves
C
 
 
 
 
24 $850,000 RFA - - - - - - - -
Hugo Alnefelt
 
 
 
 
G
23 $850,000 RFA - - - - - - - -
Maxence Guenette
 
 
 
D
 
23 $850,000 RFA - - - - - - - -
Vasily Ponomaryov
C
 
 
 
 
22 $850,000 RFA - - - - - - - -
Remi Poirier
 
 
 
 
G
23 $775,000 $775,000 RFA - - - - - - -
Tanner Dickinson
C
 
 
 
 
22 $775,000 $775,000 RFA - - - - - - -
Ben Zloty
 
 
 
D
 
22 $775,000 RFA - - - - - - - -
Henrik Tikkanen
 
 
 
 
G
24 $775,000 RFA - - - - - - - -
Jaydon Dureau
 
LW
 
 
 
24 $775,000 RFA - - - - - - - -
Reece Vitelli
C
LW
RW
 
 
23 $775,000 RFA - - - - - - - -
Nikita Pavlychev
C
LW
RW
 
 
27 $750,000 RFA - - - - - - - -
FARM TOTALS $27,500,000 $14,600,000 $3,550,000 $0 $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
Paul Maurice 58 $0 $0 $0 $0 $0 $0 - - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 27 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 150,332  5,568  93% $80  $12,026,560
Level 2: 5000 125,361  4,643  93% $50  $6,268,050
Level 3: 2000 51,113  1,893  95% $30  $1,533,390
Level 4: 4000 74,491  2,759  69% $25  $1,862,275
Level 5: 1000 24,939  924  92% $180  $4,489,020
Total Attendance: 426,236  15,787 88% - $27,488,258

Balance Sheet

Income
Home Games Left 14
Average Attendance - % 15,787 (88%)
Average Income per Game $1,018,084
Year to Date Revenue $ 27,488,258
Estimated Revenue $14,253,171
End Year Estimated Revenue $41,741,429
  Expense
Days Remaining 1
Pro Expenses Per Days $395,443
Pro Year To Date Expenses $395,443
Farm Expenses Per Days $10,859
Farm Year To Date Expenses $10,859
Pro Payroll $76,465,000
Estimated Season Expenses $76,871,302

Bank Account
Current Funds $39,788,445
Projected Revenue + $41,741,429
Projected Expenses - $76,871,302
Projected Bank Account $4,658,572
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $76,465,000
Remaining Cap Space $7,035,000