• RHL Hockey Sim
  • Day 12Game 88
    Sharks2
    Penguins1
    Boxscore 0 Likes
  • Day 12Game 88
    Barracuda1
    Penguins2
    Boxscore 0 Likes
  • Day 15Game 100
    Islanders4
    Barracuda2
    Boxscore 0 Likes
  • Day 17Game 116
    Pack0
    Barracuda0
    Preview 0 Likes
  • Day 18Game 124
    Comets0
    Barracuda0
    Preview 0 Likes
  • Day 20Game 142
    Wild
    Barracuda
    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
Ryan Nugent-Hopkins
C
 
 
 
 
32 $8,250,000 $8,250,000 UFA - - - - - - -
Dylan Larkin
C
 
 
 
 
29 $8,200,000 $8,200,000 UFA - - - - - - -
Zach Hyman
 
LW
 
 
 
33 $6,750,000 $6,750,000 $6,750,000 UFA - - - - - -
Brandon Montour
 
 
 
D
 
31 $6,500,000 $6,500,000 $6,500,000 UFA - - - - - -
Jakob Chychrun
 
 
 
D
 
27 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - -
Ryan O'Reilly
C
 
 
 
 
34 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - - - -
Brent Burns
 
 
 
D
 
40 $5,250,000 $5,250,000 UFA - - - - - - -
Michael Bunting
 
LW
 
 
 
30 $4,500,000 UFA - - - - - - - -
Mario Ferraro
 
 
 
D
 
27 $3,300,000 RFA - - - - - - - -
Mattias Samuelsson
 
 
 
D
 
25 $3,000,000 RFA - - - - - - - -
Matt Duchene
C
 
 
 
 
34 $2,750,000 UFA - - - - - - - -
Mathieu Joseph
 
 
RW
 
 
28 $2,500,000 UFA - - - - - - - -
Dakota Joshua
C
 
 
 
 
29 $1,300,000 $1,300,000 UFA - - - - - - -
Juuso Parssinen
C
 
 
 
 
24 $1,250,000 $1,250,000 RFA - - - - - - -
Mackenzie Blackwood
 
 
 
 
G
29 $1,150,000 $1,150,000 $1,150,000 UFA - - - - - -
Max Pacioretty
 
LW
 
 
 
37 $990,000 $990,000 $990,000 $990,000 UFA - - - - -
Marc Gatcomb
 
 
RW
 
 
26 $950,000 RFA - - - - - - - -
Michael Kesselring
 
 
 
D
 
25 $950,000 RFA - - - - - - - -
Tyson Foerster
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
James Reimer
 
 
 
 
G
37 $800,000 UFA - - - - - - - -
Bonus $4,375,000 - - - - - - - - -
PRO TOTALS $75,640,000 $51,640,000 $27,390,000 $12,990,000 $6,000,000 $6,000,000 $6,000,000 $0 $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
Justin Barron
 
 
 
D
 
24 $2,000,000 $2,000,000 $2,000,000 RFA - - - - - -
Clay Stevenson
 
 
 
 
G
26 $1,400,000 $1,400,000 $1,400,000 UFA - - - - - -
Jake Christiansen
 
 
 
D
 
26 $975,000 $975,000 RFA - - - - - - -
Cameron Lund
C
 
 
 
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Devon Levi
 
 
 
 
G
24 $950,000 RFA - - - - - - - -
Georgi Merkulov
 
LW
 
 
 
25 $950,000 RFA - - - - - - - -
Landon Slaggert
 
LW
 
 
 
23 $950,000 RFA - - - - - - - -
Leo Loof
 
 
 
D
 
23 $950,000 RFA - - - - - - - -
Bryce McConnell-Barker
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Gabriel Szturc
C
 
 
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Artem Grushnikov
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Artur Akhtyamov
 
 
 
 
G
24 $875,000 $875,000 RFA - - - - - - -
Charles-Alexis Legault
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Dylan Duke
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
James Malatesta
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Tyler Boucher
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Zachary L'Heureux
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Brett Berard
C
LW
RW
 
 
23 $875,000 RFA - - - - - - - -
Justin Sourdif
C
LW
RW
 
 
23 $875,000 RFA - - - - - - - -
Ridly Greig
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Thomas Bordeleau
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Declan Carlile
 
 
 
D
 
25 $800,000 $800,000 RFA - - - - - - -
Matthew Robertson
 
 
 
D
 
24 $800,000 $800,000 RFA - - - - - - -
Hugo Ollas
 
 
 
 
G
23 $775,000 $775,000 RFA - - - - - - -
Justin Robidas
C
LW
RW
 
 
22 $775,000 $775,000 RFA - - - - - - -
Kyle Masters
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
Robert Bortuzzo
 
 
 
D
 
36 $775,000 UFA - - - - - - - -
Vyacheslav Peksa
 
 
 
 
G
23 $775,000 RFA - - - - - - - -
Will Cranley
 
 
 
 
G
23 $775,000 RFA - - - - - - - -
FARM TOTALS $26,750,000 $17,125,000 $6,100,000 $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
Sheldon Keefe 45 $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 20,663  5,166  86% $83  $1,715,029
Level 2: 5000 17,345  4,336  87% $53  $919,285
Level 3: 2000 6,475  1,619  81% $33  $213,675
Level 4: 4000 13,191  3,298  82% $23  $303,393
Level 5: 1000 3,475  869  87% $180  $625,500
Total Attendance: 61,149  15,287 85% - $4,142,954

Balance Sheet

Income
Home Games Left 37
Average Attendance - % 15,287 (85%)
Average Income per Game $1,035,739
Year to Date Revenue $ 4,142,954
Estimated Revenue $38,322,325
End Year Estimated Revenue $42,465,279
  Expense
Days Remaining 1
Pro Expenses Per Days $393,958
Pro Year To Date Expenses $393,958
Farm Expenses Per Days $11,654
Farm Year To Date Expenses $11,654
Pro Payroll $75,640,000
Estimated Season Expenses $76,045,612

Bank Account
Current Funds $78,518,853
Projected Revenue + $42,465,279
Projected Expenses - $76,045,612
Projected Bank Account $44,938,520
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $75,640,000
Remaining Cap Space $12,360,000