• RHL Hockey Sim
  • Day 188Game 1281
    Capitals4
    Blue Jackets1
    Boxscore 0 Likes
  • Day 188Game 1281
    Bears2
    Monsters1
    Boxscore 0 Likes
  • Day 190Game 1296
    Islanders0
    Bears0
    Preview 0 Likes
  • Day 192Game 1311
    Penguins0
    Bears0
    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
Matt Roy
 
 
 
D
 
30 $6,250,000 $6,250,000 $6,250,000 $6,250,000 $6,250,000 $6,250,000 $6,250,000 UFA - -
Darcy Kuemper
 
 
 
 
G
34 $5,500,000 $5,500,000 $5,500,000 UFA - - - - - -
Artem Zub
 
 
 
D
 
29 $5,000,000 * $5,000,000 * $5,000,000 * UFA - - - - - -
Noah Juulsen
 
 
 
D
 
28 $4,500,000 * UFA - - - - - - - -
Chris Tierney
C
 
 
 
 
30 $4,250,000 UFA - - - - - - - -
Rasmus Sandin
 
 
 
D
 
25 $4,000,000 $4,000,000 $4,000,000 $4,000,000 $4,000,000 UFA - - - -
Blake Lizotte
C
 
 
 
 
27 $2,750,000 $2,750,000 $2,750,000 $2,750,000 UFA - - - - -
Sebastian D Aho
 
 
 
D
 
29 $2,700,000 $2,700,000 $2,700,000 UFA - - - - - -
Michael Eyssimont
C
 
 
 
 
28 $2,500,000 $2,500,000 $2,500,000 $2,500,000 UFA - - - - -
Adam Erne
 
LW
 
 
 
29 $2,500,000 $2,500,000 UFA - - - - - - -
Oliver Kylington
 
 
 
D
 
27 $2,500,000 RFA - - - - - - - -
Ryan Donato
C
 
 
 
 
29 $2,500,000 UFA - - - - - - - -
Alexey Toropchenko
 
 
RW
 
 
25 $2,150,000 $2,150,000 RFA - - - - - - -
Oliver Wahlstrom
 
 
RW
 
 
24 $2,145,000 $2,145,000 $2,145,000 RFA - - - - - -
Klim Kostin
C
 
 
 
 
25 $1,600,000 $1,600,000 RFA - - - - - - -
Carter Hart
 
 
 
 
G
26 $1,509,999 $1,509,999 $1,509,999 $1,509,999 UFA - - - - -
Parker Kelly
 
LW
 
 
 
25 $1,250,000 $1,250,000 RFA - - - - - - -
Connor Bedard
C
 
 
 
 
19 $950,000 $950,000 $950,000 RFA - - - - - -
Zach Aston-Reese
C
 
 
 
 
30 $950,000 $950,000 $950,000 UFA - - - - - -
Will Cuylle
 
LW
 
 
 
23 $925,000 RFA - - - - - - - -
Alex Lyon
 
 
 
 
G
32 $900,000 UFA - - - - - - - -
Ivan Miroshnichenko
 
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Hudson Fasching
 
 
RW
 
 
29 $875,000 UFA - - - - - - - -
Bonus $15,285,000 - - - - - - - - -
PRO TOTALS $74,364,999 $42,629,999 $35,129,999 $17,009,999 $10,250,000 $6,250,000 $6,250,000 $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
Ryan Lomberg
 
LW
 
 
 
30 $1,750,000 $1,750,000 UFA - - - - - - -
Simon Benoit
 
 
 
D
 
26 $1,410,000 $1,410,000 RFA - - - - - - -
Riley Stillman
 
 
 
D
 
27 $1,350,000 RFA - - - - - - - -
Alexander Alexeyev
 
 
 
D
 
25 $1,200,000 $1,200,000 $1,200,000 RFA - - - - - -
Michael Pezzetta
 
LW
 
 
 
27 $1,100,000 RFA - - - - - - - -
Ben Meyers
C
 
 
 
 
26 $1,000,000 RFA - - - - - - - -
Simon Holmstrom
 
 
RW
 
 
23 $975,000 $975,000 RFA - - - - - - -
David Jiricek
 
 
 
D
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Kevin Korchinski
 
 
 
D
 
20 $950,000 $950,000 $950,000 RFA - - - - - -
Mason Morelli
 
LW
 
 
 
29 $950,000 $950,000 UFA - - - - - - -
Georgi Romanov
 
 
 
 
G
25 $950,000 RFA - - - - - - - -
Ville Ottavainen
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Kim Nousiainen
 
 
 
D
 
24 $875,000 RFA - - - - - - - -
Kyle MacLean
C
 
 
 
 
25 $875,000 RFA - - - - - - - -
Robin Salo
 
 
 
D
 
26 $875,000 RFA - - - - - - - -
Brandon Scanlin
 
 
 
D
 
25 $825,000 $825,000 RFA - - - - - - -
Tyler Madden
C
 
 
 
 
25 $825,000 $825,000 RFA - - - - - - -
Ryan Mast
 
 
 
D
 
22 $775,000 $775,000 $775,000 RFA - - - - - -
Talyn Boyko
 
 
 
 
G
22 $775,000 $775,000 $775,000 RFA - - - - - -
Dmitry Ovchinnikov
 
LW
 
 
 
22 $775,000 $775,000 RFA - - - - - - -
Jeff Malott
 
LW
 
 
 
28 $775,000 $775,000 UFA - - - - - - -
Justin Kirkland
C
 
 
 
 
28 $775,000 $775,000 UFA - - - - - - -
Matt Luff
 
 
RW
 
 
27 $775,000 $775,000 UFA - - - - - - -
Drew DeRidder
 
 
 
 
G
24 $775,000 RFA - - - - - - - -
Pierrick Dube
 
 
RW
 
 
24 $750,000 RFA - - - - - - - -
FARM TOTALS $23,910,000 $15,360,000 $5,525,000 $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
Peter Laviolette 60 $0 $0 $0 $0 $0 $0 - - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 41 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 171,738  4,189  70% $95  $16,315,110
Level 2: 5000 155,120  3,783  76% $55  $8,531,600
Level 3: 2000 69,646  1,699  85% $33  $2,298,318
Level 4: 4000 154,430  3,767  94% $20  $3,088,600
Level 5: 1000 35,379  863  86% $185  $6,545,115
Total Attendance: 586,313  14,300 79% - $38,617,682

Balance Sheet

Income
Home Games Left 0
Average Attendance - % 14,300 (79%)
Average Income per Game $941,895
Year to Date Revenue $ 38,617,682
Estimated Revenue $0
End Year Estimated Revenue $38,617,682
  Expense
Days Remaining 1
Pro Expenses Per Days $348,255
Pro Year To Date Expenses $348,255
Farm Expenses Per Days $8,398
Farm Year To Date Expenses $8,398
Pro Payroll $74,364,999
Estimated Season Expenses $74,721,652

Bank Account
Current Funds $11,002,619
Projected Revenue + $38,617,682
Projected Expenses - $74,721,652
Projected Bank Account $-25,101,351
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $74,364,999
Remaining Cap Space $9,135,001