• RHL Hockey Sim
  • Day 12Game 76
    Sabres5
    Panthers1
    Boxscore 0 Likes
  • Day 16Game 109
    Sabres0
    Red Wings0
    Preview 0 Likes
  • Day 18Game 123
    Sabres0
    Maple Leafs0
    Preview 0 Likes
  • Day 12Game 76
    Americans1
    Checkers2
    Boxscore 0 Likes
  • Day 14Game 95
    Rocket3
    Americans4
    Boxscore 0 Likes
  • Day 16Game 109
    Americans0
    Griffins0
    Preview 0 Likes
  • Day 18Game 123
    Americans0
    Marlies0
    Preview 0 Likes
  • Day 19Game 132
    Marlies0
    Americans0
    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
Mikko Rantanen
 
 
RW
 
 
29 $10,000,000 $10,000,000 UFA - - - - - - -
Brady Tkachuk
 
LW
 
 
 
26 $8,200,000 $8,200,000 $8,200,000 $8,200,000 UFA - - - - -
Elias Lindholm
C
 
 
 
 
31 $7,200,000 $7,200,000 $7,200,000 $7,200,000 $7,200,000 UFA - - - -
Sam Bennett
C
 
 
 
 
29 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - - - -
Jake Oettinger
 
 
 
 
G
27 $6,550,000 $6,550,000 $6,550,000 $6,550,000 $6,550,000 $6,550,000 $6,550,000 UFA - -
Miro Heiskanen
 
 
 
D
 
26 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - - -
Jacob Trouba
 
 
 
D
 
31 $6,000,000 $6,000,000 $6,000,000 UFA - - - - - -
Dylan Samberg
 
 
 
D
 
26 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 UFA - -
Alexander Kerfoot
C
 
 
 
 
31 $4,200,000 UFA - - - - - - - -
Pierre-Luc Dubois
 
LW
 
 
 
27 $3,800,000 $3,800,000 $3,800,000 $3,800,000 $3,800,000 UFA - - - -
Noah Cates
 
LW
 
 
 
26 $2,000,000 RFA - - - - - - - -
Shea Theodore
 
 
 
D
 
30 $1,750,000 UFA - - - - - - - -
Connor Dewar
C
 
 
 
 
26 $1,200,000 RFA - - - - - - - -
Cole Smith
 
LW
 
 
 
30 $1,000,000 UFA - - - - - - - -
Calvin Pickard
 
 
 
 
G
33 $950,000 $950,000 $950,000 UFA - - - - - -
Logan Cooley
C
 
 
 
 
21 $950,000 $950,000 RFA - - - - - - -
Luke Hughes
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Henry Thrun
 
 
 
D
 
24 $950,000 RFA - - - - - - - -
Owen Power
 
 
 
D
 
23 $950,000 RFA - - - - - - - -
Wyatt Johnston
C
 
 
 
 
22 $950,000 RFA - - - - - - - -
Marco Kasper
C
 
 
 
 
21 $875,000 $875,000 RFA - - - - - - -
Trevor Lewis
C
 
 
 
 
38 $775,000 UFA - - - - - - - -
Bonus $2,725,000 - - - - - - - - -
PRO TOTALS $80,475,000 $63,975,000 $51,200,000 $44,250,000 $36,050,000 $12,050,000 $12,050,000 $0 $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
Connor Ingram
 
 
 
 
G
28 $1,950,000 UFA - - - - - - - -
Riley Sutter
C
 
 
 
 
26 $1,000,000 RFA - - - - - - - -
David Goyette
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Jorian Donovan
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Joshua Roy
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Massimo Rizzo
C
LW
RW
 
 
24 $875,000 $875,000 RFA - - - - - - -
William Stromgren
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Chaz Lucius
C
 
 
 
 
22 $875,000 RFA - - - - - - - -
Tristen Robins
C
 
 
 
 
24 $875,000 RFA - - - - - - - -
Alex Beaucage
 
 
RW
 
 
24 $850,000 RFA - - - - - - - -
Cedric Pare
C
 
 
 
 
26 $850,000 RFA - - - - - - - -
Gianni Fairbrother
 
 
 
D
 
25 $850,000 RFA - - - - - - - -
Jonathan Aspirot
 
 
 
D
 
26 $775,000 $775,000 $775,000 UFA - - - - - -
Josh Filmon
C
LW
RW
 
 
21 $775,000 $775,000 $775,000 RFA - - - - - -
Brendan Gaunce
C
 
 
 
 
31 $775,000 $775,000 UFA - - - - - - -
Brett Brochu
 
 
 
 
G
23 $775,000 $775,000 RFA - - - - - - -
Casey Fitzgerald
 
 
 
D
 
28 $775,000 $775,000 UFA - - - - - - -
Trevor Carrick
 
 
 
D
 
31 $775,000 $775,000 UFA - - - - - - -
Evan Vierling
C
 
 
 
 
23 $775,000 RFA - - - - - - - -
Hugh McGing
 
LW
 
 
 
27 $775,000 RFA - - - - - - - -
Jonathan Lemieux
 
 
 
 
G
24 $775,000 RFA - - - - - - - -
Kyle Criscuolo
C
 
 
 
 
33 $775,000 UFA - - - - - - - -
Mason Millman
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
Matthew Benning
 
 
 
D
 
31 $775,000 UFA - - - - - - - -
FARM TOTALS $20,925,000 $9,025,000 $3,300,000 $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
Randy Carlyle 70 $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 22,944  5,736  96% $80  $1,835,520
Level 2: 5000 18,558  4,640  93% $50  $927,900
Level 3: 2000 7,313  1,828  91% $30  $219,390
Level 4: 4000 14,992  3,748  94% $20  $299,840
Level 5: 1000 3,834  959  96% $180  $690,120
Total Attendance: 67,641  16,910 94% - $4,171,408

Balance Sheet

Income
Home Games Left 37
Average Attendance - % 16,910 (94%)
Average Income per Game $1,042,852
Year to Date Revenue $ 4,171,408
Estimated Revenue $38,585,524
End Year Estimated Revenue $42,756,932
  Expense
Days Remaining 1
Pro Expenses Per Days $419,141
Pro Year To Date Expenses $419,141
Farm Expenses Per Days $9,479
Farm Year To Date Expenses $9,479
Pro Payroll $80,475,000
Estimated Season Expenses $80,903,620

Bank Account
Current Funds $61,315,156
Projected Revenue + $42,756,932
Projected Expenses - $80,903,620
Projected Bank Account $23,168,468
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $80,475,000
Remaining Cap Space $7,525,000