• RHL Hockey Sim
  • Day 116Game 828
    Senators1
    Wild2
    Boxscore 0 Likes
  • Day 116Game 828
    Senators2
    Wild1
    Boxscore 0 Likes
  • Day 118Game 844
    Admirals3
    Senators2
    Boxscore 0 Likes
  • Day 119Game 847
    Crunch2
    Senators1
    Boxscore 0 Likes
  • Day 121Game 862
    Crunch0
    Senators0
    Preview 0 Likes
  • Day 123Game 880
    Checkers0
    Senators0
    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
Brock Boeser
 
 
RW
 
 
27 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - -
Anze Kopitar
C
 
 
 
 
37 $7,500,000 UFA - - - - - - - -
Aaron Ekblad
 
 
 
D
 
28 $7,400,000 UFA - - - - - - - -
Morgan Rielly
 
 
 
D
 
30 $6,750,000 $6,750,000 $6,750,000 $6,750,000 UFA - - - - -
Tyler Seguin
C
 
 
 
 
33 $5,125,000 * $5,125,000 * $5,125,000 * $5,125,000 * UFA - - - - -
Alex Killorn
 
LW
 
 
 
35 $4,875,000 * $4,875,000 * $4,875,000 * UFA - - - - - -
Jake McCabe
 
 
 
D
 
31 $4,400,000 $4,400,000 $4,400,000 $4,400,000 UFA - - - - -
Jordan Binnington
 
 
 
 
G
31 $4,000,000 UFA - - - - - - - -
Jordan Staal
C
 
 
 
 
36 $3,900,000 $3,900,000 UFA - - - - - - -
Nick Leddy
 
 
 
D
 
33 $3,750,000 $3,750,000 $3,750,000 $3,750,000 UFA - - - - -
Erik Haula
 
LW
 
 
 
33 $3,000,000 $3,000,000 UFA - - - - - - -
Jordan Harris
 
 
 
D
 
24 $2,600,000 $2,600,000 $2,600,000 RFA - - - - - -
Nick Foligno
 
LW
 
 
 
37 $2,000,000 $2,000,000 $2,000,000 $2,000,000 UFA - - - - -
Kyle Okposo
 
 
RW
 
 
36 $2,000,000 * UFA - - - - - - - -
Michael Amadio
C
LW
RW
 
 
28 $1,875,000 $1,875,000 $1,875,000 $1,875,000 UFA - - - - -
Scott Wedgewood
 
 
 
 
G
32 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Jack Johnson
 
 
 
D
 
38 $1,000,000 $1,000,000 UFA - - - - - - -
Mike Reilly
 
 
 
D
 
31 $1,000,000 UFA - - - - - - - -
Pat Maroon
 
LW
 
 
 
36 $1,000,000 * UFA - - - - - - - -
Quinton Byfield
C
 
 
 
 
22 $925,000 RFA - - - - - - - -
Ryan Carpenter
C
 
 
 
 
34 $900,000 UFA - - - - - - - -
Ryan Poehling
C
 
 
 
 
26 $850,000 RFA - - - - - - - -
TJ Oshie
 
 
RW
 
 
38 $775,000 $775,000 $775,000 $775,000 UFA - - - - -
Bonus $3,750,000 - - - - - - - - -
PRO TOTALS $78,875,000 $49,550,000 $41,650,000 $32,675,000 $8,000,000 $8,000,000 $0 $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
Jacob MacDonald
 
 
 
D
 
31 $1,000,000 $1,000,000 UFA - - - - - - -
Ethan Bear
 
 
 
D
 
27 $1,000,000 RFA - - - - - - - -
Valtteri Pulli
 
 
 
D
 
23 $950,000 $950,000 RFA - - - - - - -
Ondrej Pavel
C
LW
RW
 
 
24 $950,000 RFA - - - - - - - -
Oskari Salminen
 
 
 
 
G
25 $950,000 RFA - - - - - - - -
Milos Kelemen
 
LW
 
 
 
25 $925,000 $925,000 RFA - - - - - - -
Jet Greaves
 
 
 
 
G
23 $925,000 RFA - - - - - - - -
Dysin Mayo
 
 
 
D
 
28 $900,000 $900,000 $900,000 $900,000 UFA - - - - -
Christian Wolanin
 
 
 
D
 
29 $900,000 UFA - - - - - - - -
Maximus Wanner
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Nikita Novikov
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Olle Lycksell
 
 
RW
 
 
25 $875,000 RFA - - - - - - - -
Adam Raska
 
 
RW
 
 
23 $850,000 RFA - - - - - - - -
Jake Bischoff
 
 
 
D
 
30 $850,000 UFA - - - - - - - -
Walker Duehr
 
 
RW
 
 
27 $825,000 RFA - - - - - - - -
Adam Klapka
 
 
RW
 
 
24 $800,000 RFA - - - - - - - -
Clark Bishop
C
 
 
 
 
28 $800,000 UFA - - - - - - - -
Marshall Rifai
 
 
 
D
 
26 $800,000 RFA - - - - - - - -
Max Ellis
 
 
RW
 
 
25 $800,000 RFA - - - - - - - -
Ville Petman
C
 
 
 
 
25 $800,000 RFA - - - - - - - -
Anson Thornton
 
 
 
 
G
21 $775,000 $775,000 $775,000 RFA - - - - - -
Jesper Vikman
 
 
 
 
G
22 $775,000 $775,000 RFA - - - - - - -
Jimmy Huntington
C
 
 
 
 
26 $775,000 RFA - - - - - - - -
Luke Toporowski
 
LW
 
 
 
23 $775,000 RFA - - - - - - - -
Blake Murray
C
 
 
 
 
23 $750,000 RFA - - - - - - - -
FARM TOTALS $21,500,000 $7,075,000 $3,425,000 $900,000 $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
Peter DeBoer 56 $0 $0 $0 $0 $0 $0 - - - -
Ken Gernander 55 $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 144,116  5,765  96% $77  $11,096,932
Level 2: 5000 119,694  4,788  96% $45  $5,386,230
Level 3: 2000 48,207  1,928  96% $26  $1,253,382
Level 4: 4000 92,676  3,707  93% $22  $2,038,872
Level 5: 1000 23,389  936  94% $173  $4,046,297
Total Attendance: 428,082  17,123 95% - $26,149,473

Balance Sheet

Income
Home Games Left 16
Average Attendance - % 17,123 (95%)
Average Income per Game $1,045,979
Year to Date Revenue $ 26,149,473
Estimated Revenue $16,735,663
End Year Estimated Revenue $42,885,136
  Expense
Days Remaining 1
Pro Expenses Per Days $391,276
Pro Year To Date Expenses $391,276
Farm Expenses Per Days $11,198
Farm Year To Date Expenses $11,198
Pro Payroll $78,875,000
Estimated Season Expenses $79,277,474

Bank Account
Current Funds $21,629,153
Projected Revenue + $42,885,136
Projected Expenses - $79,277,474
Projected Bank Account $-14,763,185
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $78,875,000
Remaining Cap Space $4,625,000