• RHL Hockey Sim
  • Day 121Game 862
    Lightning5
    Senators4
    Boxscore 0 Likes
  • Day 121Game 862
    Crunch0
    Senators0
    Preview 0 Likes
  • Day 123Game 877
    Griffins0
    Crunch0
    Preview 0 Likes
  • Day 124Game 891
    Rocket0
    Crunch0
    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
Thatcher Demko
 
 
 
 
G
29 $5,750,000 $5,750,000 $5,750,000 UFA - - - - - -
Ryan Hartman
 
 
RW
 
 
30 $5,100,000 $5,100,000 $5,100,000 UFA - - - - - -
Alexander Barabanov
 
LW
 
 
 
30 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Anthony Duclair
 
LW
 
 
 
29 $5,000,000 $5,000,000 UFA - - - - - - -
Chris Tanev
 
 
 
D
 
35 $5,000,000 $5,000,000 UFA - - - - - - -
Tyler Johnson
C
 
 
 
 
34 $5,000,000 UFA - - - - - - - -
Cody Ceci
 
 
 
D
 
31 $4,000,000 UFA - - - - - - - -
Charlie Lindgren
 
 
 
 
G
31 $3,700,000 $3,700,000 $3,700,000 UFA - - - - - -
Jesper Fast
 
 
RW
 
 
33 $2,500,000 $2,500,000 UFA - - - - - - -
Teddy Blueger
C
 
 
 
 
30 $2,500,000 UFA - - - - - - - -
Nicolas Aube-Kubel
 
 
RW
 
 
28 $2,200,000 $2,200,000 UFA - - - - - - -
Jarred Tinordi
 
 
 
D
 
32 $2,000,000 UFA - - - - - - - -
Brett Howden
C
 
 
 
 
26 $1,410,000 $1,410,000 $1,410,000 $1,410,000 UFA - - - - -
Sam Malinski
 
 
 
D
 
26 $1,250,000 $1,250,000 $1,250,000 $1,250,000 UFA - - - - -
Erik Brannstrom
 
 
 
D
 
25 $1,250,000 RFA - - - - - - - -
Johnathan Kovacevic
 
 
 
D
 
27 $1,200,000 RFA - - - - - - - -
Cayden Primeau
 
 
 
 
G
25 $1,150,000 $1,150,000 RFA - - - - - - -
Paul Cotter
C
 
 
 
 
25 $1,000,000 $1,000,000 RFA - - - - - - -
Owen Power
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Beck Malenstyn
 
LW
 
 
 
27 $950,000 RFA - - - - - - - -
Joey Anderson
 
 
RW
 
 
26 $950,000 RFA - - - - - - - -
Tye Kartye
 
LW
 
 
 
23 $950,000 RFA - - - - - - - -
Uvis Balinskis
 
 
 
D
 
28 $775,000 $775,000 $775,000 UFA - - - - - -
Bonus $9,625,001 - - - - - - - - -
PRO TOTALS $69,210,001 $40,785,000 $22,985,000 $2,660,000 $0 $0 $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
Jaycob Megna
 
 
 
D
 
32 $2,000,001 UFA - - - - - - - -
Ethan Samson
 
 
 
D
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Philippe Myers
 
 
 
D
 
28 $950,000 $950,000 $950,000 UFA - - - - - -
Hunter McKown
C
 
 
 
 
22 $950,000 $950,000 RFA - - - - - - -
Ryan McAllister
C
LW
RW
 
 
23 $950,000 $950,000 RFA - - - - - - -
Trevor Kuntar
C
 
 
 
 
23 $950,000 $950,000 RFA - - - - - - -
Fredrik Olofsson
 
LW
 
 
 
28 $950,000 UFA - - - - - - - -
Reilly Walsh
 
 
 
D
 
25 $950,000 RFA - - - - - - - -
Hardy Haman Aktell
 
 
 
D
 
26 $900,000 $900,000 $900,000 $900,000 UFA - - - - -
Colton Dach
 
LW
 
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Jacob Melanson
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Nathan Gaucher
C
 
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Nico Myatovic
 
LW
 
 
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Nolan Allan
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Adam Edstrom
C
 
 
 
 
24 $875,000 $875,000 RFA - - - - - - -
Carter Mazur
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Daniil Misyul
 
 
 
D
 
24 $875,000 $875,000 RFA - - - - - - -
Jake Livingstone
 
 
 
D
 
25 $800,000 $800,000 $800,000 $800,000 UFA - - - - -
Jason Polin
C
LW
RW
 
 
25 $800,000 $800,000 $800,000 $800,000 UFA - - - - -
Hunter McDonald
 
 
 
D
 
22 $800,000 $800,000 RFA - - - - - - -
Kyle McDonald
C
LW
RW
 
 
23 $800,000 $800,000 RFA - - - - - - -
Samuel Walker
C
 
 
 
 
25 $800,000 $800,000 RFA - - - - - - -
Shane Bowers
C
 
 
 
 
25 $800,000 $800,000 RFA - - - - - - -
Keith Petruzzelli
 
 
 
 
G
25 $775,000 RFA - - - - - - - -
Montana Onyebuchi
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
Parker Gahagen
 
 
 
 
G
31 $775,000 UFA - - - - - - - -
FARM TOTALS $23,675,001 $17,450,000 $8,775,000 $2,500,000 $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
Michel Therrien 61 $0 $0 $0 $0 $0 $0 - - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 27 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 143,227  5,305  88% $85  $12,174,295
Level 2: 5000 128,328  4,753  95% $50  $6,416,400
Level 3: 2000 52,009  1,926  96% $26  $1,352,234
Level 4: 4000 101,868  3,773  94% $19  $1,935,492
Level 5: 1000 23,772  880  88% $184  $4,374,048
Total Attendance: 449,204  16,637 92% - $27,565,092

Balance Sheet

Income
Home Games Left 14
Average Attendance - % 16,637 (92%)
Average Income per Game $1,020,929
Year to Date Revenue $ 27,565,092
Estimated Revenue $14,293,011
End Year Estimated Revenue $41,858,103
  Expense
Days Remaining 1
Pro Expenses Per Days $333,776
Pro Year To Date Expenses $333,776
Farm Expenses Per Days $9,987
Farm Year To Date Expenses $9,987
Pro Payroll $69,210,001
Estimated Season Expenses $69,553,764

Bank Account
Current Funds $47,702,323
Projected Revenue + $41,858,103
Projected Expenses - $69,553,764
Projected Bank Account $20,006,662
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $69,210,001
Remaining Cap Space $14,289,999