• RHL Hockey Sim
  • Day 180Game 1218
    Blues2
    Avalanche5
    Boxscore 0 Likes
  • Day 180Game 1218
    Thunderbirds1
    Eagles0
    Boxscore 0 Likes
  • Day 182Game 1231
    Moose2
    Thunderbirds1
    Boxscore 0 Likes
  • Day 184Game 1248
    Condors2
    Thunderbirds1
    Boxscore 0 Likes
  • Day 187Game 1275
    Firebirds0
    Thunderbirds2
    Boxscore 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
Ukko-Pekka Luukkonen
 
 
 
 
G
26 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - -
Niko Mikkola
 
 
 
D
 
28 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - -
Connor Brown
 
 
RW
 
 
31 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Andrew Mangiapane
 
LW
 
 
 
29 $4,750,000 $4,750,000 $4,750,000 UFA - - - - - -
Connor Clifton
 
 
 
D
 
29 $4,000,000 $4,000,000 $4,000,000 $4,000,000 UFA - - - - -
Adam Lowry
C
 
 
 
 
32 $3,600,000 $3,600,000 $3,600,000 $3,600,000 UFA - - - - -
Martin Fehervary
 
 
 
D
 
25 $3,500,000 $3,500,000 $3,500,000 RFA - - - - - -
Marc Staal
 
 
 
D
 
38 $3,500,000 UFA - - - - - - - -
Calle Jarnkrok
C
 
 
 
 
33 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Mark Giordano
 
 
 
D
 
41 $2,200,000 UFA - - - - - - - -
Brandon Bussi
 
 
 
 
G
26 $2,000,000 RFA - - - - - - - -
Clay Stevenson
 
 
 
 
G
26 $1,400,000 * $1,400,000 * $1,400,000 * $1,400,000 * UFA - - - - -
Marc Del Gaizo
 
 
 
D
 
25 $1,200,000 $1,200,000 $1,200,000 $1,200,000 UFA - - - - -
Marcus Johansson
 
LW
 
 
 
34 $1,150,000 $1,150,000 $1,150,000 UFA - - - - - -
Valtteri Puustinen
 
 
RW
 
 
25 $1,000,000 $1,000,000 RFA - - - - - - -
Zach Sanford
 
LW
 
 
 
30 $1,000,000 $1,000,000 UFA - - - - - - -
Alex Steeves
C
 
 
 
 
25 $950,000 $950,000 $950,000 $950,000 UFA - - - - -
Kalvyn Watson
C
LW
RW
 
 
22 $950,000 $950,000 RFA - - - - - - -
Matthew Seminoff
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Keean Washkurak
C
 
 
 
 
23 $850,000 RFA - - - - - - - -
Matthew Phillips
C
 
 
 
 
27 $775,000 RFA - - - - - - - -
Brady Keeper
 
 
 
D
 
28 $750,000 UFA - - - - - - - -
Brandon Fortunato
 
 
 
D
 
28 $750,000 UFA - - - - - - - -
Bonus $20,250,000 - - - - - - - - -
PRO TOTALS $73,450,000 $42,375,000 $39,425,000 $21,150,000 $10,000,000 $5,000,000 $5,000,000 $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
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 $7,000,000 UFA -
Ville Husso
 
 
 
 
G
30 $6,500,000 $6,500,000 UFA - - - - - - -
Tanner Pearson
 
LW
 
 
 
32 $3,250,000 UFA - - - - - - - -
Matthew Murray
 
 
 
 
G
27 $2,000,000 RFA - - - - - - - -
Calen Addison
 
 
 
D
 
25 $1,500,000 $1,500,000 $1,500,000 RFA - - - - - -
Adam Fantilli
C
 
 
 
 
20 $950,000 $950,000 $950,000 RFA - - - - - -
Leo Carlsson
C
 
 
 
 
20 $950,000 $950,000 $950,000 RFA - - - - - -
Matthew Knies
 
LW
 
 
 
22 $950,000 $950,000 $950,000 RFA - - - - - -
Will Smith
C
 
RW
 
 
20 $950,000 $950,000 $950,000 RFA - - - - - -
Jackson Lacombe
 
 
 
D
 
24 $950,000 $950,000 RFA - - - - - - -
Marat Khusnutdinov
C
 
 
 
 
22 $950,000 $950,000 RFA - - - - - - -
Matthew Rempe
C
LW
RW
 
 
22 $950,000 $950,000 RFA - - - - - - -
Georgi Merkulov
 
LW
 
 
 
24 $950,000 RFA - - - - - - - -
Lucas Edmonds
 
 
RW
 
 
24 $950,000 RFA - - - - - - - -
Ethan Cardwell
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Jeremy Poirier
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Shakir Mukhamadullin
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Topi Niemela
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Tyson Kozak
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
William Eklund
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Magnus Chrona
 
 
 
 
G
24 $875,000 RFA - - - - - - - -
Philip Broberg
 
 
 
D
 
23 $850,000 RFA - - - - - - - -
Simon Lundmark
 
 
 
D
 
24 $850,000 RFA - - - - - - - -
Francesco Arcuri
C
LW
RW
 
 
21 $775,000 $775,000 $775,000 RFA - - - - - -
Garin Bjorklund
 
 
 
 
G
22 $775,000 $775,000 RFA - - - - - - -
Brandon Coe
C
LW
RW
 
 
23 $750,000 RFA - - - - - - - -
FARM TOTALS $38,925,000 $28,450,000 $13,075,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $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
Darryl Sutter 66 $0 $0 $0 $0 $0 $0 - - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 40 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 224,158  5,604  93% $80  $17,932,640
Level 2: 5000 185,681  4,642  93% $50  $9,284,050
Level 3: 2000 75,370  1,884  94% $30  $2,261,100
Level 4: 4000 151,355  3,784  95% $20  $3,027,100
Level 5: 1000 36,923  923  92% $180  $6,646,140
Total Attendance: 673,487  16,837 94% - $41,108,583

Balance Sheet

Income
Home Games Left 1
Average Attendance - % 16,837 (94%)
Average Income per Game $1,027,715
Year to Date Revenue $ 41,108,583
Estimated Revenue $1,027,715
End Year Estimated Revenue $42,136,298
  Expense
Days Remaining 1
Pro Expenses Per Days $382,552
Pro Year To Date Expenses $382,552
Farm Expenses Per Days $9,727
Farm Year To Date Expenses $9,727
Pro Payroll $73,450,000
Estimated Season Expenses $73,842,279

Bank Account
Current Funds $16,341,496
Projected Revenue + $42,136,298
Projected Expenses - $73,842,279
Projected Bank Account $-15,364,485
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $73,450,000
Remaining Cap Space $10,050,000