• RHL Hockey Sim
  • Day 61Game 446
    Lightning2
    Islanders0
    Boxscore 0 Likes
  • Day 61Game 446
    Crunch1
    Islanders2
    Boxscore 0 Likes
  • Day 63Game 461
    Marlies0
    Crunch0
    Preview 0 Likes
  • Day 64Game 466
    Rocket0
    Crunch0
    Preview 0 Likes
  • Day 66Game 481
    Comets0
    Crunch0
    Preview 0 Likes
  • Day 68Game 498
    Islanders0
    Crunch0
    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
Kris Letang
 
 
 
D
 
38 $8,750,000 $8,750,000 UFA - - - - - - -
Thatcher Demko
 
 
 
 
G
30 $5,750,000 $5,750,000 UFA - - - - - - -
Ryan Hartman
 
 
RW
 
 
31 $5,100,000 $5,100,000 UFA - - - - - - -
Cody Ceci
 
 
 
D
 
32 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - -
Anthony Duclair
 
LW
 
 
 
30 $5,000,000 UFA - - - - - - - -
Chris Tanev
 
 
 
D
 
36 $5,000,000 UFA - - - - - - - -
John Marino
 
 
 
D
 
28 $4,400,000 $4,400,000 UFA - - - - - - -
Trent Frederic
C
 
 
 
 
27 $3,500,000 $3,500,000 $3,500,000 UFA - - - - - -
Johnathan Kovacevic
 
 
 
D
 
28 $3,100,000 $3,100,000 $3,100,000 $3,100,000 UFA - - - - -
Joel Armia
 
 
RW
 
 
32 $3,000,000 $3,000,000 $3,000,000 $3,000,000 UFA - - - - -
Will Borgen
 
 
 
D
 
29 $2,750,000 UFA - - - - - - - -
Tristan Jarry
 
 
 
 
G
30 $2,500,000 $2,500,000 $2,500,000 $2,500,000 UFA - - - - -
Jordan Martinook
 
LW
 
 
 
33 $2,500,000 UFA - - - - - - - -
Teddy Blueger
C
 
 
 
 
31 $2,000,005 $2,000,005 $2,000,005 $2,000,005 UFA - - - - -
Matt Murray
 
 
 
 
G
31 $2,000,000 UFA - - - - - - - -
Beck Malenstyn
 
LW
 
 
 
27 $1,350,000 $1,350,000 UFA - - - - - - -
Sam Malinski
 
 
 
D
 
27 $1,250,000 $1,250,000 $1,250,000 UFA - - - - - -
Paul Cotter
C
 
 
 
 
26 $1,000,000 RFA - - - - - - - -
Matvei Michkov
 
 
RW
 
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Philippe Myers
 
 
 
D
 
28 $950,000 $950,000 UFA - - - - - - -
Joey Anderson
 
 
RW
 
 
27 $900,000 $900,000 $900,000 UFA - - - - - -
Adam Edstrom
C
 
 
 
 
25 $875,000 RFA - - - - - - - -
Devin Cooley
 
 
 
 
G
28 $850,000 UFA - - - - - - - -
Bonus $7,400,000 - - - - - - - - -
PRO TOTALS $75,875,005 $48,500,005 $22,200,005 $15,600,005 $5,000,000 $0 $0 $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
Matt Martin
 
LW
 
 
 
36 $1,400,000 UFA - - - - - - - -
Caleb Jones
 
 
 
D
 
28 $1,200,000 $1,200,000 UFA - - - - - - -
Tye Kartye
 
LW
 
 
 
24 $1,200,000 $1,200,000 RFA - - - - - - -
Lleyton Roed
C
LW
RW
 
 
23 $950,000 $950,000 RFA - - - - - - -
Hunter McKown
C
 
 
 
 
23 $950,000 RFA - - - - - - - -
Mikulas Hovorka
 
 
 
D
 
24 $950,000 RFA - - - - - - - -
Ryan McAllister
C
LW
RW
 
 
24 $950,000 RFA - - - - - - - -
Dalibor Dvorsky
C
 
 
 
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Colton Dach
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Jacob Melanson
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Nathan Gaucher
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Nico Myatovic
 
LW
 
 
 
21 $875,000 $875,000 RFA - - - - - - -
Carter Mazur
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
Joel Blomqvist
 
 
 
 
G
23 $875,000 RFA - - - - - - - -
Calle Rosen
 
 
 
D
 
31 $825,000 UFA - - - - - - - -
Justin Bailey
 
 
RW
 
 
30 $825,000 UFA - - - - - - - -
Jake Livingstone
 
 
 
D
 
26 $800,000 $800,000 $800,000 UFA - - - - - -
Jason Polin
C
LW
RW
 
 
26 $800,000 $800,000 $800,000 UFA - - - - - -
Corey Schueneman
 
 
 
D
 
30 $800,000 $800,000 UFA - - - - - - -
Hunter McDonald
 
 
 
D
 
23 $800,000 RFA - - - - - - - -
Kyle McDonald
C
LW
RW
 
 
23 $800,000 RFA - - - - - - - -
Jakub Skarek
 
 
 
 
G
26 $775,000 $775,000 RFA - - - - - - -
John Hayden
C
 
 
 
 
30 $775,000 $775,000 UFA - - - - - - -
Kaleb Lawrence
C
LW
RW
 
 
22 $775,000 $775,000 RFA - - - - - - -
Milo Roelens
C
 
 
 
 
22 $775,000 $775,000 RFA - - - - - - -
Gabriel Carriere
 
 
 
 
G
25 $775,000 RFA - - - - - - - -
FARM TOTALS $23,250,000 $13,225,000 $2,475,000 $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
Michel Therrien 62 $0 $0 $0 $0 $0 $0 $0 $0 - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 15 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 85,920  5,728  95% $85  $7,303,200
Level 2: 5000 68,899  4,593  92% $50  $3,444,950
Level 3: 2000 28,562  1,904  95% $26  $742,612
Level 4: 4000 58,369  3,891  97% $19  $1,109,011
Level 5: 1000 13,922  928  93% $184  $2,561,648
Total Attendance: 255,672  17,045 95% - $15,919,489

Balance Sheet

Income
Home Games Left 26
Average Attendance - % 17,045 (95%)
Average Income per Game $1,061,299
Year to Date Revenue $ 15,919,489
Estimated Revenue $27,593,781
End Year Estimated Revenue $43,513,270
  Expense
Days Remaining 1
Pro Expenses Per Days $384,766
Pro Year To Date Expenses $384,766
Farm Expenses Per Days $9,297
Farm Year To Date Expenses $9,297
Pro Payroll $75,875,005
Estimated Season Expenses $76,269,068

Bank Account
Current Funds $60,519,020
Projected Revenue + $43,513,270
Projected Expenses - $76,269,068
Projected Bank Account $27,763,222
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $75,875,005
Remaining Cap Space $12,124,995