• RHL Hockey Sim
  • Day 15Game 104
    Blues3
    Kings4
    Boxscore 0 Likes
  • Day 17Game 117
    Blues0
    Mammoth0
    Preview 0 Likes
  • Day 22Game 158
    Blues0
    Red Wings0
    Preview 0 Likes
  • Day 15Game 104
    Thunderbirds3
    Reign2
    Boxscore 0 Likes
  • Day 17Game 117
    Thunderbirds0
    Roadrunners0
    Preview 0 Likes
  • Day 19Game 133
    Griffins0
    Thunderbirds0
    Preview 0 Likes
  • Day 21Game 148
    Penguins0
    Thunderbirds0
    Preview 0 Likes
  • Day 22Game 158
    Thunderbirds0
    Griffins0
    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
Dylan Cozens
C
 
 
 
 
24 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - -
Pat Maroon
 
LW
 
 
 
37 $6,900,000 UFA - - - - - - - -
Philip Broberg
 
 
 
D
 
24 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 UFA -
Ukko-Pekka Luukkonen
 
 
 
 
G
26 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - -
Niko Mikkola
 
 
 
D
 
29 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - - -
Connor Brown
 
 
RW
 
 
31 $5,000,000 $5,000,000 UFA - - - - - - -
Connor Clifton
 
 
 
D
 
30 $4,000,000 $4,000,000 $4,000,000 UFA - - - - - -
Martin Fehervary
 
 
 
D
 
26 $3,500,000 $3,500,000 RFA - - - - - - -
Calle Jarnkrok
C
 
 
 
 
34 $3,000,000 $3,000,000 UFA - - - - - - -
Lars Eller
C
 
 
 
 
36 $3,000,000 $3,000,000 UFA - - - - - - -
Noah Juulsen
 
 
 
D
 
28 $2,000,000 $2,000,000 $2,000,000 $2,000,000 UFA - - - - -
Colin Miller
 
 
 
D
 
33 $2,000,000 $2,000,000 UFA - - - - - - -
Matthew Murray
 
 
 
 
G
27 $2,000,000 RFA - - - - - - - -
Calen Addison
 
 
 
D
 
25 $1,500,000 $1,500,000 RFA - - - - - - -
Marcus Johansson
 
LW
 
 
 
35 $1,150,000 $1,150,000 UFA - - - - - - -
Alex Steeves
C
 
 
 
 
26 $950,000 $950,000 $950,000 UFA - - - - - -
Frank Nazar
C
 
 
 
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Adam Fantilli
C
 
 
 
 
21 $950,000 $950,000 RFA - - - - - - -
Leo Carlsson
C
 
 
 
 
21 $950,000 $950,000 RFA - - - - - - -
Matthew Knies
 
LW
 
 
 
23 $950,000 $950,000 RFA - - - - - - -
Will Smith
C
LW
RW
 
 
20 $950,000 $950,000 RFA - - - - - - -
Jackson Lacombe
 
 
 
D
 
24 $950,000 RFA - - - - - - - -
William Eklund
 
LW
 
 
 
23 $875,000 RFA - - - - - - - -
Bonus $8,700,000 - - - - - - - - -
PRO TOTALS $74,025,000 $54,600,000 $31,650,000 $25,750,000 $18,750,000 $18,750,000 $13,750,000 $6,750,000 $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
Ville Husso
 
 
 
 
G
30 $6,500,000 UFA - - - - - - - -
Marc Del Gaizo
 
 
 
D
 
26 $1,200,000 $1,200,000 $1,200,000 UFA - - - - - -
Valtteri Puustinen
 
 
RW
 
 
26 $1,000,000 RFA - - - - - - - -
Zach Sanford
 
LW
 
 
 
31 $1,000,000 UFA - - - - - - - -
Denton Mateychuk
 
 
 
D
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Jacob Quillan
C
 
 
 
 
23 $950,000 $950,000 RFA - - - - - - -
Marat Khusnutdinov
C
 
 
 
 
23 $950,000 RFA - - - - - - - -
Matthew Phillips
C
 
 
 
 
27 $950,000 RFA - - - - - - - -
Matthew Rempe
C
LW
RW
 
 
23 $950,000 RFA - - - - - - - -
Magnus Chrona
 
 
 
 
G
25 $900,000 RFA - - - - - - - -
Victor Ostman
 
 
 
 
G
25 $900,000 RFA - - - - - - - -
Gavin Brindley
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Hunter Brzustewicz
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Jonathan Lekkerimaki
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Matthew Seminoff
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Tristan Broz
C
 
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Ethan Cardwell
C
LW
RW
 
 
23 $875,000 RFA - - - - - - - -
Jeremy Poirier
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Shakir Mukhamadullin
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Topi Niemela
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Tyson Kozak
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Francesco Arcuri
C
LW
RW
 
 
22 $775,000 $775,000 RFA - - - - - - -
Garin Bjorklund
 
 
 
 
G
23 $775,000 RFA - - - - - - - -
Simon Lundmark
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
FARM TOTALS $27,325,000 $8,250,000 $4,775,000 $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
Darryl Sutter 67 $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 23,148  5,787  96% $80  $1,851,840
Level 2: 5000 19,081  4,770  95% $50  $954,050
Level 3: 2000 7,464  1,866  93% $30  $223,920
Level 4: 4000 14,800  3,700  93% $20  $296,000
Level 5: 1000 3,826  957  96% $180  $688,680
Total Attendance: 68,319  17,080 95% - $4,215,214

Balance Sheet

Income
Home Games Left 37
Average Attendance - % 17,080 (95%)
Average Income per Game $1,053,804
Year to Date Revenue $ 4,215,214
Estimated Revenue $38,990,730
End Year Estimated Revenue $43,205,944
  Expense
Days Remaining 1
Pro Expenses Per Days $385,547
Pro Year To Date Expenses $385,547
Farm Expenses Per Days $9,701
Farm Year To Date Expenses $9,701
Pro Payroll $74,025,000
Estimated Season Expenses $74,420,248

Bank Account
Current Funds $55,062,503
Projected Revenue + $43,205,944
Projected Expenses - $74,420,248
Projected Bank Account $23,848,199
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $74,025,000
Remaining Cap Space $13,975,000