• RHL Hockey Sim
  • Day 119Game 845
    Bruins3
    Wild1
    Boxscore 0 Likes
  • Day 123Game 879
    Bruins0
    Golden Knights0
    Preview 0 Likes
  • Day 119Game 845
    Bruins3
    Wild5
    Boxscore 0 Likes
  • Day 120Game 859
    Pack2
    Bruins1
    Boxscore 0 Likes
  • Day 123Game 879
    Bruins0
    Knights0
    Preview 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
Taylor Hall
 
LW
 
 
 
33 $10,000,000 $10,000,000 $10,000,000 UFA - - - - - -
Jack Hughes
C
 
 
 
 
23 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 UFA - - -
Evgeny Kuznetsov
C
 
 
 
 
32 $7,800,000 $7,800,000 UFA - - - - - - -
Nick Schmaltz
C
 
 
 
 
28 $5,850,000 $5,850,000 $5,850,000 UFA - - - - - -
Damon Severson
 
 
 
D
 
30 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - - -
Kaapo Kahkonen
 
 
 
 
G
28 $4,300,000 $4,300,000 $4,300,000 UFA - - - - - -
Craig Smith
C
 
 
 
 
35 $3,875,000 UFA - - - - - - - -
Kasperi Kapanen
 
 
RW
 
 
28 $3,500,000 UFA - - - - - - - -
Henri Jokiharju
 
 
 
D
 
25 $2,500,000 RFA - - - - - - - -
Eeli Tolvanen
 
 
RW
 
 
25 $2,250,000 RFA - - - - - - - -
Dan Vladar
 
 
 
 
G
27 $2,000,000 RFA - - - - - - - -
Nathan Bastian
 
 
RW
 
 
27 $1,600,000 RFA - - - - - - - -
Conor Timmins
 
 
 
D
 
26 $1,300,000 $1,300,000 RFA - - - - - - -
Dylan Samberg
 
 
 
D
 
26 $1,250,000 RFA - - - - - - - -
Kieffer Bellows
 
LW
 
 
 
26 $1,100,000 $1,100,000 $1,100,000 UFA - - - - - -
Zac Jones
 
 
 
D
 
24 $1,000,000 RFA - - - - - - - -
Topias Vilen
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Brendan Brisson
C
LW
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
John Beecher
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Lucas Johansen
 
 
 
D
 
27 $850,000 $850,000 UFA - - - - - - -
Brian Halonen
C
LW
RW
 
 
26 $850,000 RFA - - - - - - - -
Matias Maccelli
 
LW
 
 
 
24 $850,000 RFA - - - - - - - -
Jonas Rondbjerg
 
 
RW
 
 
25 $800,000 RFA - - - - - - - -
Bonus $8,650,000 - - - - - - - - -
PRO TOTALS $76,950,000 $46,950,000 $36,125,000 $14,000,000 $9,000,000 $9,000,000 $0 $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
Pheonix Copley
 
 
 
 
G
33 $3,000,000 $3,000,000 UFA - - - - - - -
Aaron Dell
 
 
 
 
G
35 $1,000,000 UFA - - - - - - - -
Lukas Reichel
 
LW
 
 
 
22 $925,000 RFA - - - - - - - -
Mattias Norlinder
 
 
 
D
 
24 $900,000 $900,000 $900,000 RFA - - - - - -
Vinni Lettieri
C
 
 
 
 
30 $900,000 UFA - - - - - - - -
Jakub Brabenec
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Jakub Demek
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Jayden Grubbe
C
 
 
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Oskar Pettersson
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Zach Dean
C
 
 
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Corson Ceulemans
 
 
 
D
 
21 $875,000 $875,000 RFA - - - - - - -
Daniil Chayka
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Fabian Lysell
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Nikita Nesterenko
C
 
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Robert Mastrosimone
 
LW
 
 
 
24 $875,000 $875,000 RFA - - - - - - -
William Trudeau
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Jake Wise
C
LW
RW
 
 
24 $875,000 RFA - - - - - - - -
Roby Jarventie
 
LW
 
 
 
22 $850,000 RFA - - - - - - - -
Samuel Helenius
C
 
 
 
 
22 $850,000 RFA - - - - - - - -
Xavier Parent
C
LW
RW
 
 
23 $800,000 RFA - - - - - - - -
Michael Houser
 
 
 
 
G
32 $777,000 UFA - - - - - - - -
Robbie Russo
 
 
 
D
 
31 $777,000 UFA - - - - - - - -
Marc-Andre Gaudet
 
 
 
D
 
21 $775,000 $775,000 $775,000 RFA - - - - - -
James Hardie
 
LW
 
 
 
23 $775,000 $775,000 RFA - - - - - - -
Luke Prokop
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
Jacob Gaucher
C
LW
RW
 
 
23 $775,000 RFA - - - - - - - -
FARM TOTALS $24,379,000 $15,850,000 $6,050,000 $0 $0 $0 $0 $0 $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
Alain Vigneault 64 $0 $0 $0 $0 $0 $0 - - - -
Craig Berube 59 $0 $0 $0 $0 $0 $0 - - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 29 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 155,204  5,352  89% $85  $13,192,340
Level 2: 5000 135,396  4,669  93% $50  $6,769,800
Level 3: 2000 52,669  1,816  91% $32  $1,685,408
Level 4: 4000 109,456  3,774  94% $20  $2,189,120
Level 5: 1000 27,024  932  93% $178  $4,810,272
Total Attendance: 479,749  16,543 92% - $30,079,285

Balance Sheet

Income
Home Games Left 12
Average Attendance - % 16,543 (92%)
Average Income per Game $1,037,217
Year to Date Revenue $ 30,079,285
Estimated Revenue $12,446,601
End Year Estimated Revenue $42,525,886
  Expense
Days Remaining 1
Pro Expenses Per Days $371,354
Pro Year To Date Expenses $371,354
Farm Expenses Per Days $11,135
Farm Year To Date Expenses $11,135
Pro Payroll $76,950,000
Estimated Season Expenses $77,332,489

Bank Account
Current Funds $46,816,022
Projected Revenue + $42,525,886
Projected Expenses - $77,332,489
Projected Bank Account $12,009,419
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $76,950,000
Remaining Cap Space $6,550,000