• RHL Hockey Sim
  • Day 54Game 396
    Penguins4
    Maple Leafs1
    Boxscore 0 Likes
  • Day 54Game 396
    Penguins3
    Marlies2
    Boxscore 0 Likes
  • Day 56Game 407
    Phantoms2
    Penguins3
    Boxscore 0 Likes
  • Day 59Game 428
    Crunch0
    Penguins2
    Boxscore 0 Likes
  • Day 62Game 456
    Stars
    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
Adrian Kempe
C
LW
RW
 
 
29 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - -
Mark Stone
 
 
RW
 
 
33 $8,000,000 $8,000,000 UFA - - - - - - -
Linus Ullmark
 
 
 
 
G
32 $7,000,000 $7,000,000 UFA - - - - - - -
Joel Eriksson Ek
C
 
 
 
 
28 $5,500,000 $5,500,000 UFA - - - - - - -
Alex Iafallo
 
LW
 
 
 
32 $5,250,000 $5,250,000 $5,250,000 $5,250,000 UFA - - - - -
Brayden McNabb
 
 
 
D
 
34 $5,250,000 * UFA - - - - - - - -
Jack Roslovic
C
 
 
 
 
28 $4,750,000 $4,750,000 $4,750,000 $4,750,000 UFA - - - - -
Jack Quinn
 
 
RW
 
 
24 $4,500,000 $4,500,000 $4,500,000 $4,500,000 RFA - - - - -
Kaapo Kakko
 
 
RW
 
 
24 $3,500,000 RFA - - - - - - - -
Erik Gudbranson
 
 
 
D
 
33 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Daniel Sprong
 
 
RW
 
 
28 $3,000,000 UFA - - - - - - - -
Lukas Dostal
 
 
 
 
G
25 $2,600,000 $2,600,000 RFA - - - - - - -
Jeremy Lauzon
 
 
 
D
 
28 $2,300,000 UFA - - - - - - - -
Brendan Smith
 
 
 
D
 
36 $2,000,000 UFA - - - - - - - -
Luke Kunin
C
 
 
 
 
28 $1,800,000 $1,800,000 $1,800,000 UFA - - - - - -
Drew Helleson
 
 
 
D
 
24 $1,400,000 $1,400,000 $1,400,000 RFA - - - - - -
Tomas Tatar
 
LW
 
 
 
35 $1,200,000 UFA - - - - - - - -
Josh Mahura
 
 
 
D
 
27 $1,000,000 RFA - - - - - - - -
Kevin Stenlund
C
 
 
 
 
29 $1,000,000 UFA - - - - - - - -
Alec Martinez
 
 
 
D
 
38 $900,000 * $900,000 * $900,000 * UFA - - - - - -
Matt Savoie
C
 
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Bonus $10,550,000 - - - - - - - - -
PRO TOTALS $83,375,000 $53,575,000 $30,475,000 $22,500,000 $8,000,000 $8,000,000 $8,000,000 $0 $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
Cam Atkinson
 
 
RW
 
 
36 $5,600,000 $5,600,000 UFA - - - - - - -
Marc-Edouard Vlasic
 
 
 
D
 
38 $1,100,000 $1,100,000 UFA - - - - - - -
Joona Koppanen
 
LW
 
 
 
27 $1,000,000 $1,000,000 UFA - - - - - - -
Akito Hirose
 
 
 
D
 
26 $1,000,000 RFA - - - - - - - -
Brett Seney
 
LW
 
 
 
29 $1,000,000 UFA - - - - - - - -
Derek Ryan
C
 
 
 
 
39 $1,000,000 UFA - - - - - - - -
Tristan Luneau
 
 
 
D
 
21 $950,000 $950,000 RFA - - - - - - -
Adam Engstrom
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Hunter Haight
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Parker Bell
 
LW
 
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Adam Ginning
 
 
 
D
 
25 $875,000 $875,000 RFA - - - - - - -
Caedan Bankier
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Gavin White
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Riley Fiddler-Schultz
C
 
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Alexander Kisakov
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
Cade Webber
 
 
 
D
 
24 $875,000 RFA - - - - - - - -
Vadim Zherenko
 
 
 
 
G
24 $875,000 RFA - - - - - - - -
Jeremy Davies
 
 
 
D
 
29 $850,000 $850,000 $850,000 UFA - - - - - -
Noah Gregor
C
 
 
 
 
27 $850,000 RFA - - - - - - - -
Isaak Phillips
 
 
 
D
 
24 $800,000 $800,000 RFA - - - - - - -
Scott Walford
 
 
 
D
 
26 $800,000 RFA - - - - - - - -
Josh Davies
 
LW
 
 
 
21 $775,000 $775,000 $775,000 RFA - - - - - -
Ken Appleby
 
 
 
 
G
30 $775,000 UFA - - - - - - - -
Mathias Laferriere
 
 
RW
 
 
25 $775,000 RFA - - - - - - - -
Patrick Guay
C
 
 
 
 
23 $775,000 RFA - - - - - - - -
Quinn Olson
C
LW
RW
 
 
24 $775,000 RFA - - - - - - - -
FARM TOTALS $27,575,000 $17,200,000 $4,250,000 $0 $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
John Stevens 58 $0 $0 $0 $0 $0 $0 $0 $0 - -
Gardiner MacDougall 65 $0 $0 $0 $0 $0 $0 $0 $0 - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 12 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 65,709  5,476  91% $86  $5,650,974
Level 2: 5000 51,910  4,326  87% $54  $2,803,140
Level 3: 2000 22,254  1,855  93% $33  $734,382
Level 4: 4000 44,350  3,696  92% $23  $1,020,050
Level 5: 1000 11,131  928  93% $187  $2,081,497
Total Attendance: 195,354  16,280 90% - $12,916,394

Balance Sheet

Income
Home Games Left 29
Average Attendance - % 16,280 (90%)
Average Income per Game $1,076,366
Year to Date Revenue $ 12,916,394
Estimated Revenue $31,214,619
End Year Estimated Revenue $44,131,013
  Expense
Days Remaining 1
Pro Expenses Per Days $423,828
Pro Year To Date Expenses $423,828
Farm Expenses Per Days $9,909
Farm Year To Date Expenses $9,909
Pro Payroll $83,375,000
Estimated Season Expenses $83,808,737

Bank Account
Current Funds $59,712,294
Projected Revenue + $44,131,013
Projected Expenses - $83,808,737
Projected Bank Account $20,034,570
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $83,375,000
Remaining Cap Space $4,625,000