• RHL Hockey Sim
  • Day 59Game 429
    Panthers1
    Predators2
    Boxscore 0 Likes
  • Day 61Game 442
    Panthers0
    Blue Jackets0
    Preview 0 Likes
  • Day 62Game 454
    Panthers0
    Islanders0
    Preview 0 Likes
  • Day 59Game 429
    Checkers1
    Admirals0
    Boxscore 0 Likes
  • Day 61Game 442
    Checkers0
    Monsters0
    Preview 0 Likes
  • Day 62Game 454
    Checkers0
    Islanders0
    Preview 0 Likes
  • Day 65Game 478
    Roadrunners0
    Checkers0
    Preview 0 Likes
  • Day 66Game 490
    Eagles0
    Checkers0
    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
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 - 16 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 91,514  5,720  95% $80  $7,321,120
Level 2: 5000 72,758  4,547  91% $50  $3,637,900
Level 3: 2000 30,626  1,914  96% $30  $918,780
Level 4: 4000 60,655  3,791  95% $20  $1,213,100
Level 5: 1000 14,671  917  92% $180  $2,640,780
Total Attendance: 270,224  16,889 94% - $16,518,261

Balance Sheet

Income
Home Games Left 25
Average Attendance - % 16,889 (94%)
Average Income per Game $1,032,391
Year to Date Revenue $ 16,518,261
Estimated Revenue $25,809,783
End Year Estimated Revenue $42,328,044
  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 $33,035,065
Projected Revenue + $42,328,044
Projected Expenses - $96,285,039
Projected Bank Account $-20,921,930
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $95,775,000
Remaining Cap Space $-7,775,000