• RHL Hockey Sim
  • Day 114Game 813
    Canadiens1
    Wild3
    Boxscore 0 Likes
  • Day 114Game 813
    Rocket0
    Wild2
    Boxscore 0 Likes
  • Day 117Game 837
    Gulls3
    Rocket4
    Boxscore 0 Likes
  • Day 119Game 858
    Barracuda4
    Rocket2
    Boxscore 0 Likes
  • Day 120Game 861
    Reign1
    Rocket2
    Boxscore 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
John Tavares
C
 
 
 
 
34 $7,000,000 $7,000,000 $7,000,000 UFA - - - - - -
Jaden Schwartz
C
 
 
 
 
32 $6,500,000 UFA - - - - - - - -
Noah Dobson
 
 
 
D
 
25 $5,625,000 $5,625,000 $5,625,000 $5,625,000 $5,625,000 $5,625,000 $5,625,000 UFA - -
Vladimir Tarasenko
 
 
RW
 
 
33 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - -
Jared McCann
 
LW
 
 
 
28 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Nino Niederreiter
 
 
RW
 
 
32 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Noah Hanifin
 
 
 
D
 
28 $4,950,000 UFA - - - - - - - -
Nikita Zadorov
 
 
 
D
 
29 $3,500,000 $3,500,000 UFA - - - - - - -
Brett Kulak
 
 
 
D
 
31 $3,250,000 $3,250,000 UFA - - - - - - -
Stuart Skinner
 
 
 
 
G
26 $2,500,000 RFA - - - - - - - -
Michael Rasmussen
C
 
 
 
 
25 $2,100,000 RFA - - - - - - - -
Jake Evans
C
 
 
 
 
28 $2,000,000 UFA - - - - - - - -
Joel Armia
 
 
RW
 
 
31 $2,000,000 UFA - - - - - - - -
Matt Nieto
 
LW
 
 
 
32 $1,750,000 $1,750,000 UFA - - - - - - -
Nikita Zaitsev
 
 
 
D
 
33 $1,250,000 $1,250,000 UFA - - - - - - -
Scott Mayfield
 
 
 
D
 
32 $1,200,000 $1,200,000 UFA - - - - - - -
Filip Zadina
 
 
RW
 
 
25 $1,000,000 $1,000,000 RFA - - - - - - -
Calvin Pickard
 
 
 
 
G
32 $950,000 $950,000 $950,000 $950,000 UFA - - - - -
Dylan Guenther
 
 
RW
 
 
21 $925,000 RFA - - - - - - - -
Simon Nemec
 
 
 
D
 
20 $875,000 $875,000 RFA - - - - - - -
Connor Zary
C
 
 
 
 
23 $850,000 RFA - - - - - - - -
Marco Rossi
C
 
 
 
 
23 $850,000 RFA - - - - - - - -
Bonus $6,325,000 - - - - - - - - -
PRO TOTALS $70,400,000 $41,400,000 $28,575,000 $11,575,000 $10,625,000 $5,625,000 $5,625,000 $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
Mark Pysyk
 
 
 
D
 
33 $3,500,000 UFA - - - - - - - -
Tyler Pitlick
C
 
 
 
 
33 $1,700,000 UFA - - - - - - - -
Eric Comrie
 
 
 
 
G
29 $1,125,000 UFA - - - - - - - -
Vincent Sevigny
 
 
 
D
 
23 $950,000 RFA - - - - - - - -
Hendrix Lapierre
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Jakub Dobes
 
 
 
 
G
23 $875,000 $875,000 RFA - - - - - - -
Lukas Cormier
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Ozzy Wiesblatt
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
John Ludvig
 
 
 
D
 
24 $875,000 RFA - - - - - - - -
Hunter Skinner
 
 
 
D
 
23 $850,000 RFA - - - - - - - -
Jaret Anderson-Dolan
C
 
 
 
 
25 $800,000 $800,000 RFA - - - - - - -
Brandon Gignac
 
LW
 
 
 
27 $800,000 RFA - - - - - - - -
Felix Robert
C
 
 
 
 
25 $775,000 $775,000 RFA - - - - - - -
Charles Hudon
 
LW
 
 
 
30 $775,000 UFA - - - - - - - -
Dillon Heatherington
 
 
 
D
 
29 $775,000 UFA - - - - - - - -
Gabriel Dumont
C
 
 
 
 
34 $775,000 UFA - - - - - - - -
Kurtis MacDermid
 
 
 
D
 
30 $775,000 UFA - - - - - - - -
Logan Shaw
C
 
 
 
 
32 $775,000 UFA - - - - - - - -
Michael Mersch
 
 
RW
 
 
32 $775,000 UFA - - - - - - - -
Patrick Brown
C
 
 
 
 
32 $775,000 UFA - - - - - - - -
Samuel Laberge
 
LW
 
 
 
27 $775,000 RFA - - - - - - - -
Jacob Ingham
 
 
 
 
G
24 $750,000 RFA - - - - - - - -
Zachary Emond
 
 
 
 
G
24 $750,000 RFA - - - - - - - -
FARM TOTALS $22,575,000 $5,075,000 $0 $0 $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
Mike Sullivan 55 $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 128,423  4,756  79% $85  $10,915,955
Level 2: 5000 119,126  4,412  88% $50  $5,956,300
Level 3: 2000 48,612  1,800  90% $33  $1,604,196
Level 4: 4000 90,999  3,370  84% $20  $1,819,980
Level 5: 1000 23,400  867  87% $180  $4,212,000
Total Attendance: 410,560  15,206 84% - $26,646,616

Balance Sheet

Income
Home Games Left 14
Average Attendance - % 15,206 (84%)
Average Income per Game $986,912
Year to Date Revenue $ 26,646,616
Estimated Revenue $13,816,764
End Year Estimated Revenue $40,463,380
  Expense
Days Remaining 1
Pro Expenses Per Days $366,667
Pro Year To Date Expenses $366,667
Farm Expenses Per Days $8,464
Farm Year To Date Expenses $8,464
Pro Payroll $70,400,000
Estimated Season Expenses $70,775,131

Bank Account
Current Funds $44,621,315
Projected Revenue + $40,463,380
Projected Expenses - $70,775,131
Projected Bank Account $14,309,564
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $70,400,000
Remaining Cap Space $13,100,000