• RHL Hockey Sim
  • Day 14Game 95
    Canadiens1
    Sabres5
    Boxscore 0 Likes
  • Day 14Game 95
    Rocket3
    Americans4
    Boxscore 0 Likes
  • Day 16Game 110
    Heat0
    Rocket0
    Preview 0 Likes
  • Day 17Game 122
    Condors0
    Rocket0
    Preview 0 Likes
  • Day 19Game 136
    Canucks0
    Rocket0
    Preview 0 Likes
  • Day 22Game 164
    Firebirds
    Rocket
    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
Dylan Guenther
 
 
RW
 
 
22 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 UFA -
Noah Hanifin
 
 
 
D
 
28 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 UFA - -
John Tavares
C
 
 
 
 
35 $7,000,000 $7,000,000 UFA - - - - - - -
Marco Rossi
C
 
 
 
 
24 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 UFA -
Anthony Mantha
 
 
RW
 
 
31 $5,750,000 $5,750,000 UFA - - - - - - -
Noah Dobson
 
 
 
D
 
25 $5,625,000 $5,625,000 $5,625,000 $5,625,000 $5,625,000 $5,625,000 UFA - - -
Jared McCann
 
LW
 
 
 
29 $5,000,000 $5,000,000 UFA - - - - - - -
Nino Niederreiter
 
 
RW
 
 
33 $5,000,000 $5,000,000 UFA - - - - - - -
Stuart Skinner
 
 
 
 
G
27 $4,800,000 $4,800,000 UFA - - - - - - -
Kirby Dach
C
 
 
 
 
24 $4,500,000 $4,500,000 $4,500,000 RFA - - - - - -
Connor Zary
C
 
 
 
 
24 $4,400,000 $4,400,000 $4,400,000 $4,400,000 RFA - - - - -
Spencer Knight
 
 
 
 
G
24 $4,000,000 RFA - - - - - - - -
Nikita Zadorov
 
 
 
D
 
30 $3,500,000 UFA - - - - - - - -
Brett Kulak
 
 
 
D
 
31 $3,250,000 UFA - - - - - - - -
Michael Rasmussen
C
 
 
 
 
26 $3,200,000 $3,200,000 $3,200,000 $3,200,000 UFA - - - - -
Jeff Skinner
 
LW
 
 
 
33 $3,000,000 $3,000,000 $3,000,000 $3,000,000 UFA - - - - -
Viktor Arvidsson
 
LW
 
 
 
32 $2,200,000 $2,200,000 $2,200,000 $2,200,000 UFA - - - - -
Matt Nieto
 
LW
 
 
 
33 $1,750,000 UFA - - - - - - - -
Scott Mayfield
 
 
 
D
 
33 $1,200,000 UFA - - - - - - - -
Simon Nemec
 
 
 
D
 
21 $875,000 RFA - - - - - - - -
Andreas Englund
 
 
 
D
 
29 $800,000 UFA - - - - - - - -
Mark Jankowski
C
 
 
 
 
31 $775,000 UFA - - - - - - - -
Bonus $2,200,000 - - - - - - - - -
PRO TOTALS $90,325,000 $71,975,000 $44,425,000 $39,925,000 $27,125,000 $27,125,000 $21,500,000 $14,000,000 $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
Jacob Bernard-Docker
 
 
 
D
 
25 $2,200,000 $2,200,000 RFA - - - - - - -
Wyatt McLeod
 
 
 
D
 
25 $1,000,000 RFA - - - - - - - -
John Ludvig
 
 
 
D
 
25 $950,000 $950,000 RFA - - - - - - -
Louis Domingue
 
 
 
 
G
33 $950,000 UFA - - - - - - - -
Jaycob Megna
 
 
 
D
 
33 $900,000 $900,000 UFA - - - - - - -
Jayson Megna
C
 
 
 
 
35 $885,000 $885,000 UFA - - - - - - -
Otto Stenberg
C
LW
RW
 
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Vsevolod Komarov
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Hendrix Lapierre
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Jakub Dobes
 
 
 
 
G
24 $875,000 RFA - - - - - - - -
Lukas Cormier
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Ozzy Wiesblatt
C
LW
RW
 
 
23 $875,000 RFA - - - - - - - -
Brandon Gignac
 
LW
 
 
 
28 $800,000 $800,000 UFA - - - - - - -
Hunter Skinner
 
 
 
D
 
24 $800,000 $800,000 RFA - - - - - - -
Vincent Sevigny
 
 
 
D
 
24 $800,000 $800,000 RFA - - - - - - -
Jaret Anderson-Dolan
C
 
 
 
 
26 $800,000 RFA - - - - - - - -
Chris Wagner
 
 
RW
 
 
34 $775,000 $775,000 UFA - - - - - - -
Hudson Fasching
 
 
RW
 
 
30 $775,000 $775,000 UFA - - - - - - -
Jack Beck
 
LW
 
 
 
22 $775,000 $775,000 RFA - - - - - - -
Marc Johnstone
 
 
RW
 
 
29 $775,000 $775,000 UFA - - - - - - -
Dylan Gambrell
C
 
 
 
 
29 $775,000 UFA - - - - - - - -
Joseph LaBate
C
 
 
 
 
32 $775,000 UFA - - - - - - - -
Reese Johnson
C
 
 
 
 
27 $775,000 RFA - - - - - - - -
FARM TOTALS $20,760,000 $12,185,000 $1,750,000 $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
Mike Sullivan 56 $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 22,242  5,561  93% $85  $1,890,570
Level 2: 5000 18,537  4,634  93% $50  $926,850
Level 3: 2000 7,539  1,885  94% $33  $248,787
Level 4: 4000 15,011  3,753  94% $20  $300,220
Level 5: 1000 3,818  955  95% $180  $687,240
Total Attendance: 67,147  16,787 93% - $4,256,351

Balance Sheet

Income
Home Games Left 37
Average Attendance - % 16,787 (93%)
Average Income per Game $1,064,088
Year to Date Revenue $ 4,256,351
Estimated Revenue $39,371,247
End Year Estimated Revenue $43,627,598
  Expense
Days Remaining 1
Pro Expenses Per Days $470,443
Pro Year To Date Expenses $470,443
Farm Expenses Per Days $9,667
Farm Year To Date Expenses $9,667
Pro Payroll $90,325,000
Estimated Season Expenses $90,805,110

Bank Account
Current Funds $68,425,404
Projected Revenue + $43,627,598
Projected Expenses - $90,805,110
Projected Bank Account $21,247,892
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $90,325,000
Remaining Cap Space $-2,325,000