• RHL Hockey Sim
  • Day 14Game 94
    Flyers1
    Kraken2
    Boxscore 0 Likes
  • Day 19Game 127
    Flyers0
    Islanders0
    Preview 0 Likes
  • Day 22Game 150
    Flyers
    Penguins
    Preview 0 Likes
  • Day 14Game 94
    Phantoms1
    Firebirds2
    Boxscore 0 Likes
  • Day 17Game 112
    Senators0
    Phantoms0
    Preview 0 Likes
  • Day 19Game 127
    Phantoms0
    Islanders0
    Preview 0 Likes
  • Day 22Game 150
    Phantoms
    Penguins
    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
Sebastian F Aho
C
 
 
 
 
28 $9,750,000 $9,750,000 $9,750,000 $9,750,000 $9,750,000 $9,750,000 $9,750,000 $9,750,000 UFA -
Clayton Keller
 
 
RW
 
 
27 $8,000,000 RFA - - - - - - - -
Tom Wilson
 
 
RW
 
 
31 $7,200,000 $7,200,000 $7,200,000 $7,200,000 $7,200,000 $7,200,000 UFA - - -
Mike Matheson
 
 
 
D
 
31 $7,000,000 $7,000,000 UFA - - - - - - -
Nick Suzuki
C
 
 
 
 
26 $6,500,000 RFA - - - - - - - -
Neal Pionk
 
 
 
D
 
30 $5,850,000 UFA - - - - - - - -
Frederik Andersen
 
 
 
 
G
36 $4,100,000 $4,100,000 UFA - - - - - - -
Ben Chiarot
 
 
 
D
 
34 $3,250,000 $3,250,000 UFA - - - - - - -
Steven Lorentz
C
 
 
 
 
29 $2,875,000 $2,875,000 $2,875,000 UFA - - - - - -
Alexandar Georgiev
 
 
 
 
G
29 $2,250,000 $2,250,000 UFA - - - - - - -
Brock McGinn
 
LW
 
 
 
31 $1,750,000 UFA - - - - - - - -
Jayden Struble
 
 
 
D
 
24 $1,650,000 $1,650,000 $1,650,000 RFA - - - - - -
Nathan Walker
 
LW
 
 
 
31 $1,500,000 UFA - - - - - - - -
Rafael Harvey-Pinard
 
LW
 
 
 
26 $1,500,000 RFA - - - - - - - -
Simon Benoit
 
 
 
D
 
27 $1,410,000 * RFA - - - - - - - -
Tyson Jost
C
 
 
 
 
27 $1,250,000 $1,250,000 UFA - - - - - - -
Adam Gaudette
 
LW
 
 
 
29 $1,000,000 UFA - - - - - - - -
Matej Blumel
 
 
RW
 
 
25 $1,000,000 RFA - - - - - - - -
Cole Guttman
C
 
 
 
 
26 $875,000 $875,000 $875,000 UFA - - - - - -
Lian Bichsel
 
 
 
D
 
21 $875,000 $875,000 RFA - - - - - - -
Samuel Fagemo
 
LW
 
 
 
25 $850,000 $850,000 $850,000 RFA - - - - - -
Bonus $2,700,000 - - - - - - - - -
PRO TOTALS $73,135,000 $41,925,000 $23,200,000 $16,950,000 $16,950,000 $16,950,000 $9,750,000 $9,750,000 $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
Declan Chisholm
 
 
 
D
 
25 $1,700,000 $1,700,000 RFA - - - - - - -
Brian Halonen
C
LW
RW
 
 
26 $1,000,000 $1,000,000 $1,000,000 $1,000,000 UFA - - - - -
Kyle MacLean
C
 
 
 
 
26 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Trey Fix-Wolansky
 
 
RW
 
 
26 $1,000,000 $1,000,000 RFA - - - - - - -
Helge Grans
 
 
 
D
 
23 $1,000,000 RFA - - - - - - - -
Nick DeSimone
 
 
 
D
 
31 $1,000,000 UFA - - - - - - - -
Cameron Hebig
 
 
RW
 
 
28 $955,000 $955,000 UFA - - - - - - -
Dylan Coghlan
 
 
 
D
 
27 $950,000 $950,000 UFA - - - - - - -
Josh Bloom
 
LW
 
 
 
22 $950,000 $950,000 RFA - - - - - - -
Justin Hryckowian
C
LW
RW
 
 
24 $950,000 RFA - - - - - - - -
Pavel Cajan
 
 
 
 
G
23 $950,000 RFA - - - - - - - -
Wyatt Bongiovanni
C
 
 
 
 
26 $950,000 RFA - - - - - - - -
Owen Beck
C
 
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Ty Nelson
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Matthew Maggio
C
LW
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Ryan Ufko
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Jared Davidson
C
LW
RW
 
 
23 $875,000 RFA - - - - - - - -
Sean Farrell
C
LW
RW
 
 
24 $875,000 RFA - - - - - - - -
Lane Pederson
C
 
 
 
 
28 $850,000 UFA - - - - - - - -
Colby Ambrosio
C
LW
RW
 
 
23 $775,000 $775,000 RFA - - - - - - -
Ethan Frisch
 
 
 
D
 
25 $775,000 $775,000 RFA - - - - - - -
Connor Hughes
 
 
 
 
G
29 $775,000 UFA - - - - - - - -
Waltteri Ignatjew
 
 
 
 
G
26 $775,000 RFA - - - - - - - -
FARM TOTALS $21,605,000 $12,605,000 $3,750,000 $1,000,000 $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
Martin St-Louis 50 $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 21,451  5,363  89% $80  $1,716,080
Level 2: 5000 14,400  3,600  72% $60  $864,000
Level 3: 2000 7,426  1,857  93% $32  $237,632
Level 4: 4000 15,672  3,918  98% $20  $313,440
Level 5: 1000 3,829  957  96% $175  $670,075
Total Attendance: 62,778  15,695 87% - $3,991,288

Balance Sheet

Income
Home Games Left 37
Average Attendance - % 15,695 (87%)
Average Income per Game $997,822
Year to Date Revenue $ 3,991,288
Estimated Revenue $36,919,414
End Year Estimated Revenue $40,910,702
  Expense
Days Remaining 1
Pro Expenses Per Days $380,911
Pro Year To Date Expenses $380,911
Farm Expenses Per Days $9,846
Farm Year To Date Expenses $9,846
Pro Payroll $73,135,000
Estimated Season Expenses $73,525,757

Bank Account
Current Funds $46,769,464
Projected Revenue + $40,910,702
Projected Expenses - $73,525,757
Projected Bank Account $14,154,409
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $73,135,000
Remaining Cap Space $14,865,000