• RHL Hockey Sim
  • Day 145Game 943
    Blues2
    Devils5
    Boxscore 0 Likes
  • Day 145Game 943
    Thunderbirds2
    Comets1
    Boxscore 0 Likes
  • Day 146Game 951
    Wild3
    Thunderbirds2
    Boxscore 0 Likes
  • Day 149Game 974
    Firebirds1
    Thunderbirds3
    Boxscore 0 Likes
  • Day 151Game 989
    Barracuda0
    Thunderbirds0
    Preview 0 Likes
  • Day 153Game 1006
    Gulls
    Thunderbirds
    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
 
 
 
 
25 $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 -
Ville Husso
 
 
 
 
G
31 $6,500,000 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
28 $2,000,000 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 - - - - - - - -
Alex Steeves
C
 
 
 
 
26 $950,000 $950,000 $950,000 UFA - - - - - -
Denton Mateychuk
 
 
 
D
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Jacob Quillan
C
 
 
 
 
24 $950,000 $950,000 RFA - - - - - - -
Gavin Brindley
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Tristan Broz
C
 
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Bonus $1,500,000 - - - - - - - - -
PRO TOTALS $72,200,000 $53,300,000 $33,725,000 $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
Calen Addison
 
 
 
D
 
25 $1,500,000 $1,500,000 RFA - - - - - - -
Frank Nazar
C
 
 
 
 
22 $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
 
25 $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 - - - - - - - -
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 - - - - - - -
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 - - - - - - - -
William Eklund
 
LW
 
 
 
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 $22,050,000 $9,650,000 $2,700,000 $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 - 32 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 180,971  5,655  94% $76  $13,753,796
Level 2: 5000 148,758  4,649  93% $50  $7,437,900
Level 3: 2000 59,290  1,853  93% $30  $1,778,700
Level 4: 4000 119,012  3,719  93% $18  $2,142,216
Level 5: 1000 29,789  931  93% $179  $5,332,231
Total Attendance: 537,820  16,807 93% - $32,516,105

Balance Sheet

Income
Home Games Left 9
Average Attendance - % 16,807 (93%)
Average Income per Game $1,016,128
Year to Date Revenue $ 32,516,105
Estimated Revenue $9,145,155
End Year Estimated Revenue $41,661,260
  Expense
Days Remaining 1
Pro Expenses Per Days $376,042
Pro Year To Date Expenses $376,042
Farm Expenses Per Days $10,703
Farm Year To Date Expenses $10,703
Pro Payroll $72,200,000
Estimated Season Expenses $72,586,745

Bank Account
Current Funds $29,716,752
Projected Revenue + $41,661,260
Projected Expenses - $72,586,745
Projected Bank Account $-1,208,733
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $72,200,000
Remaining Cap Space $15,800,000