• RHL Hockey Sim
  • Day 106Game 780
    Canadiens3
    Wild1
    Boxscore 0 Likes
  • Day 108Game 795
    Canadiens0
    Sabres0
    Preview 0 Likes
  • Day 113Game 832
    Canadiens0
    Golden Knights0
    Preview 0 Likes
  • Day 106Game 780
    Rocket2
    Wild1
    Boxscore 0 Likes
  • Day 108Game 795
    Rocket0
    Americans0
    Preview 0 Likes
  • Day 110Game 812
    Bruins0
    Rocket0
    Preview 0 Likes
  • Day 113Game 832
    Rocket0
    Knights0
    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
 
26 $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
 
 
 
 
25 $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
 
32 $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
 
30 $800,000 UFA - - - - - - - -
Mark Jankowski
C
 
 
 
 
31 $775,000 UFA - - - - - - - -
Bonus $450,000 - - - - - - - - -
PRO TOTALS $88,575,000 $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
 
22 $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 - 25 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 139,145  5,566  93% $85  $11,827,325
Level 2: 5000 114,178  4,567  91% $50  $5,708,900
Level 3: 2000 46,701  1,868  93% $33  $1,541,133
Level 4: 4000 93,388  3,736  93% $20  $1,867,760
Level 5: 1000 23,234  929  93% $180  $4,182,120
Total Attendance: 416,646  16,666 93% - $26,383,598

Balance Sheet

Income
Home Games Left 16
Average Attendance - % 16,666 (93%)
Average Income per Game $1,055,344
Year to Date Revenue $ 26,383,598
Estimated Revenue $16,885,503
End Year Estimated Revenue $43,269,101
  Expense
Days Remaining 1
Pro Expenses Per Days $461,328
Pro Year To Date Expenses $461,328
Farm Expenses Per Days $9,667
Farm Year To Date Expenses $9,667
Pro Payroll $88,575,000
Estimated Season Expenses $89,045,995

Bank Account
Current Funds $46,990,251
Projected Revenue + $43,269,101
Projected Expenses - $89,045,995
Projected Bank Account $1,213,357
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $88,575,000
Remaining Cap Space $-575,000