• RHL Hockey Sim
  • Day 5Game 27
    Panthers5
    Senators3
    Boxscore 0 Likes
  • Day 5Game 27
    Checkers4
    Senators1
    Boxscore 0 Likes
  • Day 7Game 44
    Phantoms3
    Checkers2
    Boxscore 0 Likes
  • Day 9Game 58
    Griffins3
    Checkers2
    Boxscore 0 Likes
  • Day 10Game 64
    Comets1
    Checkers2
    Boxscore 0 Likes
  • Day 12Game 76
    Americans1
    Checkers2
    Boxscore 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
Nathan MacKinnon
C
 
 
 
 
30 $11,900,000 $11,900,000 $11,900,000 $11,900,000 UFA - - - - -
Artemi Panarin
 
LW
 
 
 
34 $10,500,000 $10,500,000 UFA - - - - - - -
Cale Makar
 
 
 
D
 
27 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 UFA - - -
Tim Stutzle
 
LW
 
 
 
23 $8,350,000 $8,350,000 $8,350,000 $8,350,000 $8,350,000 $8,350,000 $8,350,000 UFA - -
Josh Morrissey
 
 
 
D
 
30 $7,900,000 $7,900,000 $7,900,000 UFA - - - - - -
Cole Caufield
 
 
RW
 
 
24 $7,850,000 $7,850,000 $7,850,000 $7,850,000 $7,850,000 $7,850,000 $7,850,000 UFA - -
Mathew Barzal
C
 
 
 
 
28 $6,650,000 $6,650,000 $6,650,000 $6,650,000 $6,650,000 $6,650,000 $6,650,000 UFA - -
Thomas Chabot
 
 
 
D
 
28 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - - - -
Tyler Myers
 
 
 
D
 
35 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - -
Jordan Eberle
 
 
RW
 
 
35 $3,500,000 $3,500,000 $3,500,000 UFA - - - - - -
Adam Henrique
C
 
 
 
 
35 $2,750,000 $2,750,000 $2,750,000 $2,750,000 UFA - - - - -
Jamie Oleksiak
 
 
 
D
 
33 $2,750,000 UFA - - - - - - - -
Samuel Montembeault
 
 
 
 
G
29 $2,250,000 $2,250,000 UFA - - - - - - -
Fabian Zetterlund
 
LW
 
 
 
26 $2,000,000 RFA - - - - - - - -
Alex Lyon
 
 
 
 
G
33 $1,500,000 $1,500,000 $1,500,000 $1,500,000 UFA - - - - -
Josh Anderson
 
 
RW
 
 
31 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Alex Turcotte
C
 
 
 
 
24 $1,300,000 $1,300,000 RFA - - - - - - -
Marcus Foligno
 
LW
 
 
 
34 $1,300,000 $1,300,000 UFA - - - - - - -
Ty Emberson
 
 
 
D
 
25 $1,200,000 RFA - - - - - - - -
Jansen Harkins
C
 
 
 
 
28 $800,000 UFA - - - - - - - -
Bonus $775,000 - - - - - - - - -
PRO TOTALS $95,775,000 $88,250,000 $72,900,000 $60,000,000 $37,850,000 $37,850,000 $22,850,000 $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
Anthony Richard
C
 
 
 
 
29 $1,000,000 $1,000,000 UFA - - - - - - -
Brandon Halverson
 
 
 
 
G
29 $1,000,000 $1,000,000 UFA - - - - - - -
Chris Terry
C
LW
RW
 
 
36 $1,000,000 $1,000,000 UFA - - - - - - -
Martin Frk
 
 
RW
 
 
32 $1,000,000 $1,000,000 UFA - - - - - - -
Ryan Reaves
 
 
RW
 
 
38 $1,000,000 $1,000,000 UFA - - - - - - -
Rocco Grimaldi
 
 
RW
 
 
32 $1,000,000 UFA - - - - - - - -
Spencer Martin
 
 
 
 
G
30 $1,000,000 UFA - - - - - - - -
Vinnie Hinostroza
C
 
 
 
 
31 $1,000,000 UFA - - - - - - - -
Michael Sgarbossa
C
 
 
 
 
33 $975,000 UFA - - - - - - - -
Kurtis MacDermid
 
 
 
D
 
31 $900,000 $900,000 UFA - - - - - - -
Angus Crookshank
 
LW
 
 
 
26 $900,000 RFA - - - - - - - -
Bokondji Imama
 
LW
 
 
 
29 $900,000 UFA - - - - - - - -
Louis Crevier
 
 
 
D
 
24 $900,000 RFA - - - - - - - -
Ville Heinola
 
 
 
D
 
24 $900,000 RFA - - - - - - - -
David Reinbacher
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Dennis Cholowski
 
 
 
D
 
27 $800,000 $800,000 UFA - - - - - - -
MacKenzie MacEachern
 
LW
 
 
 
31 $800,000 $800,000 UFA - - - - - - -
Patrick Brown
C
 
 
 
 
33 $800,000 $800,000 UFA - - - - - - -
Tobie Bisson
 
 
 
D
 
28 $800,000 $800,000 UFA - - - - - - -
Zach Sawchenko
 
 
 
 
G
28 $800,000 $800,000 UFA - - - - - - -
Cameron Hughes
 
LW
 
 
 
29 $800,000 UFA - - - - - - - -
Dominik Shine
 
 
RW
 
 
32 $800,000 UFA - - - - - - - -
Max McCormick
 
LW
 
 
 
33 $800,000 UFA - - - - - - - -
Logan Stanley
 
 
 
D
 
27 $775,000 $775,000 $775,000 UFA - - - - - -
Dylan McIlrath
 
 
 
D
 
33 $775,000 UFA - - - - - - - -
FARM TOTALS $22,300,000 $11,550,000 $1,650,000 $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
Bob Hartley 65 $0 $0 $0 $0 $0 $0 $0 $0 - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 3 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 16,798  5,599  93% $80  $1,343,840
Level 2: 5000 13,491  4,497  90% $50  $674,550
Level 3: 2000 5,503  1,834  92% $30  $165,090
Level 4: 4000 11,535  3,845  96% $20  $230,700
Level 5: 1000 2,806  935  94% $180  $505,080
Total Attendance: 50,133  16,711 93% - $3,065,223

Balance Sheet

Income
Home Games Left 38
Average Attendance - % 16,711 (93%)
Average Income per Game $1,021,741
Year to Date Revenue $ 3,065,223
Estimated Revenue $38,826,158
End Year Estimated Revenue $41,891,381
  Expense
Days Remaining 1
Pro Expenses Per Days $498,828
Pro Year To Date Expenses $498,828
Farm Expenses Per Days $11,211
Farm Year To Date Expenses $11,211
Pro Payroll $95,775,000
Estimated Season Expenses $96,285,039

Bank Account
Current Funds $42,538,469
Projected Revenue + $41,891,381
Projected Expenses - $96,285,039
Projected Bank Account $-11,855,189
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $95,775,000
Remaining Cap Space $-7,775,000