• RHL Hockey Sim
  • Day 101Game 744
    Wild2
    Jets3
    Boxscore 0 Likes
  • Day 108Game 801
    Wild0
    Red Wings0
    Preview 0 Likes
  • Day 101Game 744
    Wild3
    Moose1
    Boxscore 0 Likes
  • Day 103Game 754
    Americans0
    Wild3
    Boxscore 0 Likes
  • Day 105Game 774
    Marlies0
    Wild0
    Preview 0 Likes
  • Day 106Game 780
    Rocket0
    Wild0
    Preview 0 Likes
  • Day 108Game 801
    Wild0
    Griffins0
    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
Auston Matthews
C
 
 
 
 
28 $12,000,000 UFA - - - - - - - -
Erik Karlsson
 
 
 
D
 
35 $9,800,000 * $9,800,000 * $9,800,000 * $9,800,000 * $9,800,000 * UFA - - - -
Matthew Tkachuk
 
LW
 
 
 
28 $9,500,000 * $9,500,000 * $9,500,000 * $9,500,000 * $9,500,000 * $9,500,000 * UFA - - -
Matt Boldy
 
LW
 
 
 
24 $7,650,000 $7,650,000 $7,650,000 RFA - - - - - -
Andrei Kuzmenko
 
LW
 
 
 
29 $7,500,000 * $7,500,000 * $7,500,000 * $7,500,000 * $7,500,000 * UFA - - - -
Charlie McAvoy
 
 
 
D
 
28 $7,000,000 $7,000,000 $7,000,000 UFA - - - - - -
Sidney Crosby
C
 
 
 
 
38 $7,000,000 * $7,000,000 * UFA - - - - - - -
Blake Coleman
C
 
 
 
 
34 $4,250,000 $4,250,000 UFA - - - - - - -
Jesperi Kotkaniemi
C
 
 
 
 
25 $3,650,000 RFA - - - - - - - -
Alexandre Carrier
 
 
 
D
 
29 $3,250,000 UFA - - - - - - - -
Claude Giroux
 
 
RW
 
 
38 $3,000,000 $3,000,000 UFA - - - - - - -
Alexander Romanov
 
 
 
D
 
26 $2,750,000 RFA - - - - - - - -
Jake Allen
 
 
 
 
G
35 $2,500,000 $2,500,000 $2,500,000 $2,500,000 UFA - - - - -
Joel Edmundson
 
 
 
D
 
32 $2,250,000 $2,250,000 UFA - - - - - - -
Marc-Andre Fleury
 
 
 
 
G
41 $2,200,000 UFA - - - - - - - -
Vasily Podkolzin
 
 
RW
 
 
24 $2,000,000 $2,000,000 RFA - - - - - - -
Jesper Boqvist
C
 
 
 
 
27 $1,700,000 $1,700,000 $1,700,000 UFA - - - - - -
Joe Veleno
C
 
 
 
 
26 $1,600,000 RFA - - - - - - - -
Vladislav Namestnikov
C
 
 
 
 
33 $1,500,000 $1,500,000 UFA - - - - - - -
Jan Rutta
 
 
 
D
 
35 $1,000,000 UFA - - - - - - - -
Nick Cousins
C
 
 
 
 
32 $900,000 UFA - - - - - - - -
Bonus $1,710,000 - - - - - - - - -
PRO TOTALS $94,710,000 $65,650,000 $45,650,000 $29,300,000 $26,800,000 $9,500,000 $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
Robert Hagg
 
 
 
D
 
30 $910,000 $910,000 UFA - - - - - - -
Eduard Sale
C
LW
RW
 
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Florian Xhekaj
C
 
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Noah Ostlund
C
 
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
David Spacek
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Logan Mailloux
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Daniel Torgersson
 
LW
 
 
 
23 $875,000 RFA - - - - - - - -
Eemil Viro
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Isak Rosen
 
LW
 
 
 
22 $875,000 RFA - - - - - - - -
Maksymilian Szuber
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Michael Benning
 
 
 
D
 
24 $875,000 RFA - - - - - - - -
Yaroslav Askarov
 
 
 
 
G
23 $875,000 RFA - - - - - - - -
Glenn Gawdin
C
 
 
 
 
28 $800,000 UFA - - - - - - - -
Jesse Ylonen
 
 
RW
 
 
26 $800,000 RFA - - - - - - - -
Mike Hardman
 
LW
 
 
 
26 $800,000 RFA - - - - - - - -
Ryan Carpenter
C
 
 
 
 
35 $775,000 $775,000 UFA - - - - - - -
Cal O'Reilly
C
 
 
 
 
39 $775,000 UFA - - - - - - - -
Jack Campbell
 
 
 
 
G
34 $775,000 UFA - - - - - - - -
Jon Merrill
 
 
 
D
 
33 $775,000 UFA - - - - - - - -
Matthew Peca
C
 
 
 
 
32 $775,000 UFA - - - - - - - -
Maxime Lajoie
 
 
 
D
 
28 $775,000 UFA - - - - - - - -
Oscar Dansk
 
 
 
 
G
31 $775,000 UFA - - - - - - - -
Samuel Houde
C
 
 
 
 
25 $775,000 RFA - - - - - - - -
FARM TOTALS $19,135,000 $6,060,000 $2,625,000 $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
John Tortorella 67 $0 $0 $0 $0 $0 $0 $0 $0 - -
Clement Jodoin 72 $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 139,207  5,568  93% $84  $11,693,388
Level 2: 5000 117,632  4,705  94% $53  $6,234,496
Level 3: 2000 46,770  1,871  94% $32  $1,496,640
Level 4: 4000 92,051  3,682  92% $22  $2,025,122
Level 5: 1000 22,910  916  92% $180  $4,123,800
Total Attendance: 418,570  16,743 93% - $26,852,119

Balance Sheet

Income
Home Games Left 16
Average Attendance - % 16,743 (93%)
Average Income per Game $1,074,085
Year to Date Revenue $ 26,852,119
Estimated Revenue $17,185,356
End Year Estimated Revenue $44,037,475
  Expense
Days Remaining 1
Pro Expenses Per Days $493,281
Pro Year To Date Expenses $493,281
Farm Expenses Per Days $9,076
Farm Year To Date Expenses $9,076
Pro Payroll $94,710,000
Estimated Season Expenses $95,212,357

Bank Account
Current Funds $20,081,727
Projected Revenue + $44,037,475
Projected Expenses - $95,212,357
Projected Bank Account $-31,093,155
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $94,710,000
Remaining Cap Space $-6,710,000