• RHL Hockey Sim
  • Day 59Game 427
    Senators2
    Rangers5
    Boxscore 0 Likes
  • Day 61Game 445
    Senators0
    Blues0
    Preview 0 Likes
  • Day 64Game 467
    Senators0
    Devils0
    Preview 0 Likes
  • Day 59Game 427
    Senators3
    Pack2
    Boxscore 0 Likes
  • Day 61Game 445
    Senators0
    Thunderbirds0
    Preview 0 Likes
  • Day 64Game 467
    Senators0
    Comets0
    Preview 0 Likes
  • Day 66Game 486
    Monsters0
    Senators0
    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
Brock Boeser
 
 
RW
 
 
28 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - - -
Aaron Ekblad
 
 
 
D
 
29 $6,960,000 $6,960,000 $6,960,000 $6,960,000 $6,960,000 UFA - - - -
Quinton Byfield
C
 
 
 
 
23 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 RFA - - - -
Morgan Rielly
 
 
 
D
 
31 $6,750,000 $6,750,000 $6,750,000 UFA - - - - - -
Tyler Seguin
C
 
 
 
 
33 $5,125,000 * $5,125,000 * $5,125,000 * UFA - - - - - -
Alex Killorn
 
LW
 
 
 
36 $4,875,000 * $4,875,000 * UFA - - - - - - -
Alex Tuch
 
 
RW
 
 
29 $4,750,000 $4,750,000 UFA - - - - - - -
Elvis Merzlikins
 
 
 
 
G
31 $4,500,000 UFA - - - - - - - -
Jake McCabe
 
 
 
D
 
32 $4,400,000 $4,400,000 $4,400,000 UFA - - - - - -
Jordan Staal
C
 
 
 
 
37 $3,900,000 UFA - - - - - - - -
Nick Leddy
 
 
 
D
 
34 $3,750,000 $3,750,000 $3,750,000 UFA - - - - - -
Erik Haula
 
LW
 
 
 
34 $3,000,000 UFA - - - - - - - -
Jordan Harris
 
 
 
D
 
25 $2,600,000 $2,600,000 RFA - - - - - - -
Ryan Poehling
C
 
 
 
 
26 $2,000,000 RFA - - - - - - - -
Michael Amadio
C
LW
RW
 
 
29 $1,875,000 $1,875,000 $1,875,000 UFA - - - - - -
Justin Danforth
 
 
RW
 
 
32 $1,800,000 $1,800,000 $1,800,000 $1,800,000 UFA - - - - -
Scott Wedgewood
 
 
 
 
G
33 $1,500,000 $1,500,000 UFA - - - - - - -
Oskar Sundqvist
C
 
 
 
 
31 $1,375,000 $1,375,000 $1,375,000 $1,375,000 UFA - - - - -
Tanner Pearson
 
LW
 
 
 
33 $1,250,000 $1,250,000 $1,250,000 $1,250,000 UFA - - - - -
Jack Johnson
 
 
 
D
 
38 $1,000,000 UFA - - - - - - - -
Jordan Oesterle
 
 
 
D
 
33 $775,000 $775,000 UFA - - - - - - -
Bonus $2,750,000 - - - - - - - - -
PRO TOTALS $79,685,000 $62,535,000 $48,035,000 $26,135,000 $21,710,000 $0 $0 $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
Ilya Samsonov
 
 
 
 
G
28 $1,750,000 $1,750,000 $1,750,000 $1,750,000 UFA - - - - -
Craig Smith
C
 
 
 
 
36 $1,000,000 $1,000,000 UFA - - - - - - -
Jacob MacDonald
 
 
 
D
 
32 $1,000,000 UFA - - - - - - - -
Matthew Kessel
 
 
 
D
 
25 $1,000,000 RFA - - - - - - - -
Conor Geekie
C
 
 
 
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Ben Steeves
C
LW
RW
 
 
23 $950,000 $950,000 RFA - - - - - - -
Luke Cavallin
 
 
 
 
G
24 $950,000 RFA - - - - - - - -
Marshall Warren
 
 
 
D
 
24 $950,000 RFA - - - - - - - -
Milos Kelemen
 
LW
 
 
 
26 $925,000 RFA - - - - - - - -
Dysin Mayo
 
 
 
D
 
29 $900,000 $900,000 $900,000 UFA - - - - - -
Emmitt Finnie
C
 
 
 
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Carl Lindbom
 
 
 
 
G
22 $875,000 $875,000 RFA - - - - - - -
Ian Moore
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Jon-Randall Avon
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Maximus Wanner
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Nikita Novikov
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Walker Duehr
 
 
RW
 
 
28 $825,000 UFA - - - - - - - -
Anson Thornton
 
 
 
 
G
22 $775,000 $775,000 RFA - - - - - - -
Braeden Bowman
C
LW
RW
 
 
22 $775,000 $775,000 RFA - - - - - - -
Braeden Kressler
C
 
 
 
 
22 $775,000 $775,000 RFA - - - - - - -
Kai Uchacz
C
LW
RW
 
 
22 $775,000 $775,000 RFA - - - - - - -
Pavol Regenda
 
LW
 
 
 
26 $775,000 $775,000 RFA - - - - - - -
Adam Raska
 
 
RW
 
 
24 $775,000 RFA - - - - - - - -
Cole Clayton
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
Jack Studnicka
C
 
 
 
 
26 $775,000 RFA - - - - - - - -
Jesper Vikman
 
 
 
 
G
23 $775,000 RFA - - - - - - - -
Luke Toporowski
 
LW
 
 
 
24 $775,000 RFA - - - - - - - -
FARM TOTALS $24,200,000 $14,675,000 $4,475,000 $1,750,000 $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
Peter DeBoer 57 $0 $0 $0 $0 $0 $0 $0 $0 - -
Ken Gernander 56 $0 $0 $0 $0 $0 $0 $0 $0 - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 12 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 68,475  5,706  95% $74  $5,067,150
Level 2: 5000 57,335  4,778  96% $49  $2,809,415
Level 3: 2000 22,636  1,886  94% $29  $656,444
Level 4: 4000 44,414  3,701  93% $23  $1,021,522
Level 5: 1000 11,228  936  94% $185  $2,077,180
Total Attendance: 204,088  17,007 94% - $12,217,140

Balance Sheet

Income
Home Games Left 29
Average Attendance - % 17,007 (94%)
Average Income per Game $1,018,095
Year to Date Revenue $ 12,217,140
Estimated Revenue $29,524,755
End Year Estimated Revenue $41,741,895
  Expense
Days Remaining 1
Pro Expenses Per Days $415,026
Pro Year To Date Expenses $415,026
Farm Expenses Per Days $11,172
Farm Year To Date Expenses $11,172
Pro Payroll $79,685,000
Estimated Season Expenses $80,111,198

Bank Account
Current Funds $39,676,794
Projected Revenue + $41,741,895
Projected Expenses - $80,111,198
Projected Bank Account $1,307,491
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $79,685,000
Remaining Cap Space $8,315,000