• RHL Hockey Sim
  • Day 103Game 755
    Flyers4
    Rangers3
    Boxscore 0 Likes
  • Day 103Game 755
    Phantoms2
    Pack1
    Boxscore 0 Likes
  • Day 105Game 775
    Knights0
    Phantoms3
    Boxscore 0 Likes
  • Day 107Game 790
    Roadrunners0
    Phantoms0
    Preview 0 Likes
  • Day 109Game 805
    Eagles0
    Phantoms0
    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 - - - - - - - -
Drew Doughty
 
 
 
D
 
36 $7,500,000 $7,500,000 $7,500,000 UFA - - - - - -
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 - - - - - - -
Erik Haula
 
LW
 
 
 
34 $3,000,000 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
 
 
 
27 $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 - - - - - - - -
Dylan Coghlan
 
 
 
D
 
27 $950,000 $950,000 UFA - - - - - - -
Cole Guttman
C
 
 
 
 
26 $875,000 $875,000 $875,000 UFA - - - - - -
Samuel Fagemo
 
LW
 
 
 
25 $850,000 $850,000 $850,000 RFA - - - - - -
Bonus $1,000,000 - - - - - - - - -
PRO TOTALS $82,010,000 $49,500,000 $30,700,000 $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
Brian Halonen
C
LW
RW
 
 
27 $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
 
 
29 $955,000 $955,000 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 - - - - - -
Lian Bichsel
 
 
 
D
 
21 $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 - - - - - - -
Anders Bjork
 
LW
 
 
 
29 $775,000 UFA - - - - - - - -
Connor Hughes
 
 
 
 
G
29 $775,000 UFA - - - - - - - -
Luke Philp
C
 
 
 
 
30 $775,000 UFA - - - - - - - -
Waltteri Ignatjew
 
 
 
 
G
26 $775,000 RFA - - - - - - - -
FARM TOTALS $20,505,000 $9,955,000 $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 - 25 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 141,268  5,651  94% $80  $11,301,440
Level 2: 5000 89,259  3,570  71% $60  $5,355,540
Level 3: 2000 47,742  1,910  95% $32  $1,527,744
Level 4: 4000 96,081  3,843  96% $20  $1,921,620
Level 5: 1000 23,462  938  94% $175  $4,105,850
Total Attendance: 397,812  15,912 88% - $25,422,804

Balance Sheet

Income
Home Games Left 16
Average Attendance - % 15,912 (88%)
Average Income per Game $1,016,912
Year to Date Revenue $ 25,422,804
Estimated Revenue $16,270,595
End Year Estimated Revenue $41,693,399
  Expense
Days Remaining 1
Pro Expenses Per Days $427,135
Pro Year To Date Expenses $427,135
Farm Expenses Per Days $10,159
Farm Year To Date Expenses $10,159
Pro Payroll $82,010,000
Estimated Season Expenses $82,447,294

Bank Account
Current Funds $31,421,929
Projected Revenue + $41,693,399
Projected Expenses - $82,447,294
Projected Bank Account $-9,331,966
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $82,010,000
Remaining Cap Space $5,990,000