• RHL Hockey Sim
  • Day 189Game 1285
    Canadiens2
    Blackhawks1
    Boxscore 0 Likes
  • Day 191Game 1301
    Canadiens0
    Hurricanes0
    Preview 0 Likes
  • Day 189Game 1285
    Rocket0
    IceHogs4
    Boxscore 0 Likes
  • Day 191Game 1301
    Rocket0
    Wolves0
    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
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 - - - - - - - -
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
33 $950,000 $950,000 $950,000 $950,000 UFA - - - - -
Dylan Guenther
 
 
RW
 
 
22 $925,000 RFA - - - - - - - -
Simon Nemec
 
 
 
D
 
21 $875,000 $875,000 RFA - - - - - - -
Connor Zary
C
 
 
 
 
23 $850,000 RFA - - - - - - - -
Marco Rossi
C
 
 
 
 
23 $850,000 RFA - - - - - - - -
Andreas Englund
 
 
 
D
 
29 $800,000 $800,000 UFA - - - - - - -
Bonus $7,325,000 - - - - - - - - -
PRO TOTALS $70,200,000 $42,200,000 $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
 
24 $950,000 RFA - - - - - - - -
Hendrix Lapierre
C
 
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Lukas Cormier
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Ozzy Wiesblatt
C
LW
RW
 
 
23 $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 - - - - - - -
Alex-Olivier Voyer
 
 
RW
 
 
26 $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
 
31 $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
 
 
 
28 $775,000 UFA - - - - - - - -
Jacob Ingham
 
 
 
 
G
24 $750,000 RFA - - - - - - - -
Zachary Emond
 
 
 
 
G
24 $750,000 RFA - - - - - - - -
FARM TOTALS $22,475,000 $4,200,000 $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 - 40 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 185,231  4,631  77% $85  $15,744,635
Level 2: 5000 181,921  4,548  91% $50  $9,096,050
Level 3: 2000 67,481  1,687  84% $33  $2,226,873
Level 4: 4000 138,707  3,468  87% $20  $2,774,140
Level 5: 1000 35,034  876  88% $180  $6,306,120
Total Attendance: 608,374  15,209 84% - $38,867,972

Balance Sheet

Income
Home Games Left 1
Average Attendance - % 15,209 (84%)
Average Income per Game $971,699
Year to Date Revenue $ 38,867,972
Estimated Revenue $971,699
End Year Estimated Revenue $39,839,671
  Expense
Days Remaining 1
Pro Expenses Per Days $360,417
Pro Year To Date Expenses $360,417
Farm Expenses Per Days $8,867
Farm Year To Date Expenses $8,867
Pro Payroll $70,200,000
Estimated Season Expenses $70,569,284

Bank Account
Current Funds $31,521,810
Projected Revenue + $39,839,671
Projected Expenses - $70,569,284
Projected Bank Account $792,197
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $70,200,000
Remaining Cap Space $13,300,000