• RHL Hockey Sim
  • Day 119Game 849
    Capitals3
    Panthers4
    Boxscore 0 Likes
  • Day 124Game 890
    Capitals0
    Hockey Club0
    Preview 0 Likes
  • Day 119Game 849
    Bears4
    Checkers2
    Boxscore 0 Likes
  • Day 121Game 864
    Phantoms0
    Bears0
    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
Matt Roy
 
 
 
D
 
29 $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
 
27 $4,500,000 * RFA - - - - - - - -
Chris Tierney
C
 
 
 
 
30 $4,250,000 UFA - - - - - - - -
Rasmus Sandin
 
 
 
D
 
24 $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
 
28 $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 - - - - -
Oliver Kylington
 
 
 
D
 
27 $2,500,000 RFA - - - - - - - -
Ryan Donato
C
 
 
 
 
28 $2,500,000 UFA - - - - - - - -
Alexey Toropchenko
 
 
RW
 
 
25 $2,150,000 $2,150,000 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 - - - - -
Simon Benoit
 
 
 
D
 
26 $1,410,000 * $1,410,000 * RFA - - - - - - -
Parker Kelly
 
LW
 
 
 
25 $1,250,000 $1,250,000 RFA - - - - - - -
Alexander Alexeyev
 
 
 
D
 
25 $1,200,000 $1,200,000 $1,200,000 RFA - - - - - -
Michael Pezzetta
 
LW
 
 
 
26 $1,100,000 RFA - - - - - - - -
Simon Holmstrom
 
 
RW
 
 
23 $975,000 $975,000 RFA - - - - - - -
Connor Bedard
C
 
 
 
 
19 $950,000 $950,000 $950,000 RFA - - - - - -
Georgi Romanov
 
 
 
 
G
25 $950,000 RFA - - - - - - - -
Alex Lyon
 
 
 
 
G
32 $900,000 UFA - - - - - - - -
Hudson Fasching
 
 
RW
 
 
29 $875,000 UFA - - - - - - - -
Kyle MacLean
C
 
 
 
 
25 $875,000 RFA - - - - - - - -
Bonus $15,320,000 - - - - - - - - -
PRO TOTALS $73,514,999 $39,744,999 $32,359,999 $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
Adam Erne
 
LW
 
 
 
29 $2,500,000 $2,500,000 UFA - - - - - - -
Oliver Wahlstrom
 
 
RW
 
 
24 $2,145,000 $2,145,000 $2,145,000 RFA - - - - - -
Ryan Lomberg
 
LW
 
 
 
30 $1,750,000 $1,750,000 UFA - - - - - - -
Riley Stillman
 
 
 
D
 
26 $1,350,000 RFA - - - - - - - -
Ben Meyers
C
 
 
 
 
26 $1,000,000 RFA - - - - - - - -
David Jiricek
 
 
 
D
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Kevin Korchinski
 
 
 
D
 
20 $950,000 $950,000 $950,000 RFA - - - - - -
Zach Aston-Reese
C
 
 
 
 
30 $950,000 $950,000 $950,000 UFA - - - - - -
Mason Morelli
 
LW
 
 
 
29 $950,000 $950,000 UFA - - - - - - -
Will Cuylle
 
LW
 
 
 
23 $925,000 RFA - - - - - - - -
Ivan Miroshnichenko
 
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Ville Ottavainen
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Kim Nousiainen
 
 
 
D
 
24 $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 $24,795,000 $18,245,000 $8,295,000 $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 - 26 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 110,232  4,240  71% $95  $10,472,040
Level 2: 5000 99,202  3,815  76% $55  $5,456,110
Level 3: 2000 46,785  1,799  90% $33  $1,543,905
Level 4: 4000 98,747  3,798  95% $20  $1,974,940
Level 5: 1000 23,738  913  91% $185  $4,391,530
Total Attendance: 378,704  14,566 81% - $25,030,455

Balance Sheet

Income
Home Games Left 15
Average Attendance - % 14,566 (81%)
Average Income per Game $962,710
Year to Date Revenue $ 25,030,455
Estimated Revenue $14,440,647
End Year Estimated Revenue $39,471,102
  Expense
Days Remaining 1
Pro Expenses Per Days $343,828
Pro Year To Date Expenses $343,828
Farm Expenses Per Days $8,385
Farm Year To Date Expenses $8,385
Pro Payroll $73,514,999
Estimated Season Expenses $73,867,212

Bank Account
Current Funds $21,622,880
Projected Revenue + $39,471,102
Projected Expenses - $73,867,212
Projected Bank Account $-12,773,230
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $73,514,999
Remaining Cap Space $9,985,001