• RHL Hockey Sim
  • Day 5Game 26
    Lightning2
    Devils4
    Boxscore 0 Likes
  • Day 5Game 26
    Crunch2
    Comets5
    Boxscore 0 Likes
  • Day 7Game 40
    Bruins2
    Crunch4
    Boxscore 0 Likes
  • Day 8Game 52
    Bears1
    Crunch4
    Boxscore 0 Likes
  • Day 11Game 72
    Griffins5
    Crunch3
    Boxscore 0 Likes
  • Day 12Game 82
    Monsters1
    Crunch3
    Boxscore 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 - - - - -
Anthony Stolarz
 
 
 
 
G
31 $2,800,000 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 - - - - - - - -
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 $77,725,005 $47,550,005 $21,250,005 $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 - - - - - - -
Matvei Michkov
 
 
RW
 
 
21 $950,000 $950,000 $950,000 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 $24,200,000 $14,175,000 $3,425,000 $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 - 2 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 11,021  5,511  92% $85  $936,785
Level 2: 5000 9,613  4,807  96% $50  $480,650
Level 3: 2000 3,823  1,912  96% $26  $99,398
Level 4: 4000 7,295  3,648  91% $19  $138,605
Level 5: 1000 1,798  899  90% $184  $330,832
Total Attendance: 33,550  16,775 93% - $2,085,583

Balance Sheet

Income
Home Games Left 39
Average Attendance - % 16,775 (93%)
Average Income per Game $1,042,792
Year to Date Revenue $ 2,085,583
Estimated Revenue $40,668,869
End Year Estimated Revenue $42,754,452
  Expense
Days Remaining 1
Pro Expenses Per Days $394,401
Pro Year To Date Expenses $394,401
Farm Expenses Per Days $9,792
Farm Year To Date Expenses $9,792
Pro Payroll $77,725,005
Estimated Season Expenses $78,129,198

Bank Account
Current Funds $64,978,545
Projected Revenue + $42,754,452
Projected Expenses - $78,129,198
Projected Bank Account $29,603,799
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $77,725,005
Remaining Cap Space $10,274,995