• RHL Hockey Sim
  • Day 3Game 17
    Panthers0
    Bruins0
    Preview 0 Likes
  • Day 5Game 33
    Panthers0
    Sabres0
    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 - - - - - -
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 - - - - - - - -
Dylan McIlrath
 
 
 
D
 
33 $775,000 UFA - - - - - - - -
Bonus $1,300,000 - - - - - - - - -
PRO TOTALS $95,775,000 $86,950,000 $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
Alex Turcotte
C
 
 
 
 
24 $1,300,000 $1,300,000 RFA - - - - - - -
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 - - - - - -
FARM TOTALS $3,975,000 $2,175,000 $875,000 $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 - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 0% $80  $0
Level 2: 5000 0% $50  $0
Level 3: 2000 0% $30  $0
Level 4: 4000 0% $20  $0
Level 5: 1000 0% $180  $0
Total Attendance: 0 0% - $0

Balance Sheet

Income
Home Games Left 3
Average Attendance - % 0%)
Average Income per Game $0
Year to Date Revenue $ 0
Estimated Revenue $0
End Year Estimated Revenue $0
  Expense
Days Remaining 1
Pro Expenses Per Days $8,706,818
Pro Year To Date Expenses $8,706,818
Farm Expenses Per Days $2,095,000
Farm Year To Date Expenses $2,095,000
Pro Payroll $95,775,000
Estimated Season Expenses $106,576,818

Bank Account
Current Funds $47,136,134
Projected Revenue + $0
Projected Expenses - $106,576,818
Projected Bank Account $-59,440,684
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $95,775,000
Remaining Cap Space $-7,775,000