• RHL Hockey Sim
  • Day 102Game 751
    Blues0
    Lightning2
    Boxscore 0 Likes
  • Day 110Game 816
    Blues
    Kings
    Preview 0 Likes
  • Day 102Game 751
    Thunderbirds6
    Crunch1
    Boxscore 0 Likes
  • Day 104Game 769
    Condors1
    Thunderbirds2
    Boxscore 0 Likes
  • Day 106Game 785
    Moose0
    Thunderbirds0
    Preview 0 Likes
  • Day 109Game 804
    Stars0
    Thunderbirds0
    Preview 0 Likes
  • Day 110Game 816
    Thunderbirds
    Reign
    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
 
 
32 $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 - - - - - - -
Alex Steeves
C
 
 
 
 
26 $950,000 $950,000 $950,000 UFA - - - - - -
Frank Nazar
C
 
 
 
 
22 $950,000 $950,000 $950,000 RFA - - - - - -
Adam Fantilli
C
 
 
 
 
21 $950,000 $950,000 RFA - - - - - - -
Jacob Quillan
C
 
 
 
 
23 $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
 
25 $950,000 RFA - - - - - - - -
William Eklund
 
LW
 
 
 
23 $875,000 RFA - - - - - - - -
Bonus $9,950,000 - - - - - - - - -
PRO TOTALS $75,075,000 $54,400,000 $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 - - - - - - - -
Adam Klapka
 
 
RW
 
 
25 $1,250,000 $1,250,000 RFA - - - - - - -
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 - - - - - -
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
 
24 $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 $27,625,000 $8,550,000 $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 - 26 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 147,245  5,663  94% $76  $11,190,620
Level 2: 5000 120,152  4,621  92% $50  $6,007,600
Level 3: 2000 48,096  1,850  92% $30  $1,442,880
Level 4: 4000 96,537  3,713  93% $18  $1,737,666
Level 5: 1000 24,209  931  93% $179  $4,333,411
Total Attendance: 436,239  16,778 93% - $26,496,806

Balance Sheet

Income
Home Games Left 15
Average Attendance - % 16,778 (93%)
Average Income per Game $1,019,108
Year to Date Revenue $ 26,496,806
Estimated Revenue $15,286,619
End Year Estimated Revenue $41,783,425
  Expense
Days Remaining 1
Pro Expenses Per Days $391,016
Pro Year To Date Expenses $391,016
Farm Expenses Per Days $9,206
Farm Year To Date Expenses $9,206
Pro Payroll $75,075,000
Estimated Season Expenses $75,475,222

Bank Account
Current Funds $42,001,840
Projected Revenue + $41,783,425
Projected Expenses - $75,475,222
Projected Bank Account $8,310,043
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $75,075,000
Remaining Cap Space $12,925,000