• RHL Hockey Sim
  • Day 117Game 838
    Panthers3
    Islanders2
    Boxscore 0 Likes
  • Day 123Game 880
    Panthers0
    Senators0
    Preview 0 Likes
  • Day 117Game 838
    Checkers2
    Islanders0
    Boxscore 0 Likes
  • Day 119Game 849
    Bears4
    Checkers2
    Boxscore 0 Likes
  • Day 121Game 866
    Thunderbirds0
    Checkers0
    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
Nathan MacKinnon
C
 
 
 
 
29 $11,900,000 $11,900,000 $11,900,000 $11,900,000 $11,900,000 UFA - - - -
Artemi Panarin
 
LW
 
 
 
33 $10,500,000 $10,500,000 $10,500,000 UFA - - - - - -
Cale Makar
 
 
 
D
 
26 $10,000,000 $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 $8,350,000 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 $7,850,000 UFA -
Victor Hedman
 
 
 
D
 
34 $7,600,000 UFA - - - - - - - -
Josh Morrissey
 
 
 
D
 
29 $6,400,000 UFA - - - - - - - -
Trevor Zegras
C
 
 
 
 
23 $4,000,000 RFA - - - - - - - -
Jordan Eberle
 
 
RW
 
 
34 $3,500,000 $3,500,000 $3,500,000 $3,500,000 UFA - - - - -
Jamie Oleksiak
 
 
 
D
 
32 $2,750,000 $2,750,000 UFA - - - - - - -
Samuel Montembeault
 
 
 
 
G
28 $2,250,000 $2,250,000 $2,250,000 UFA - - - - - -
Fabian Zetterlund
 
LW
 
 
 
25 $2,000,000 $2,000,000 RFA - - - - - - -
Josh Anderson
 
 
RW
 
 
30 $1,500,000 $1,500,000 $1,500,000 $1,500,000 UFA - - - - -
Marcus Foligno
 
LW
 
 
 
33 $1,300,000 $1,300,000 $1,300,000 UFA - - - - - -
Nico Sturm
C
 
 
 
 
29 $1,300,000 UFA - - - - - - - -
Jani Hakanpaa
 
 
 
D
 
32 $1,100,000 $1,100,000 UFA - - - - - - -
Brendan Smith
 
 
 
D
 
35 $1,000,000 UFA - - - - - - - -
Ryan Reaves
 
 
RW
 
 
38 $950,000 UFA - - - - - - - -
Kiefer Sherwood
 
LW
 
 
 
29 $900,000 UFA - - - - - - - -
Louis Crevier
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Michael Hutchinson
 
 
 
 
G
34 $800,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $86,825,000 $63,000,000 $57,150,000 $43,100,000 $38,100,000 $26,200,000 $26,200,000 $16,200,000 $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
Rocco Grimaldi
 
 
RW
 
 
31 $1,000,000 $1,000,000 UFA - - - - - - -
Spencer Martin
 
 
 
 
G
29 $1,000,000 $1,000,000 UFA - - - - - - -
Vinnie Hinostroza
C
 
 
 
 
30 $1,000,000 $1,000,000 UFA - - - - - - -
Alex Belzile
 
 
RW
 
 
33 $1,000,000 UFA - - - - - - - -
Ty Emberson
 
 
 
D
 
24 $1,000,000 RFA - - - - - - - -
Michael Sgarbossa
C
 
 
 
 
32 $975,000 $975,000 UFA - - - - - - -
Lias Andersson
C
 
 
 
 
26 $950,000 $950,000 $950,000 UFA - - - - - -
Taro Hirose
 
LW
 
 
 
28 $950,000 $950,000 UFA - - - - - - -
Louis Domingue
 
 
 
 
G
32 $950,000 UFA - - - - - - - -
Ville Heinola
 
 
 
D
 
24 $950,000 RFA - - - - - - - -
Bokondji Imama
 
LW
 
 
 
28 $900,000 $900,000 UFA - - - - - - -
Joshua Roy
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Ivan Lodnia
C
LW
RW
 
 
25 $850,000 RFA - - - - - - - -
Dennis Cholowski
 
 
 
D
 
26 $800,000 $800,000 $800,000 UFA - - - - - -
Cameron Hughes
 
LW
 
 
 
28 $800,000 $800,000 UFA - - - - - - -
Jansen Harkins
C
 
 
 
 
27 $800,000 $800,000 UFA - - - - - - -
Max McCormick
 
LW
 
 
 
32 $800,000 $800,000 UFA - - - - - - -
Peter Abbandonato
C
 
 
 
 
26 $800,000 $800,000 RFA - - - - - - -
Carson Meyer
 
 
RW
 
 
27 $800,000 RFA - - - - - - - -
Xavier Bernard
 
 
 
D
 
25 $800,000 RFA - - - - - - - -
Dylan McIlrath
 
 
 
D
 
32 $775,000 $775,000 UFA - - - - - - -
Louis Belpedio
 
 
 
D
 
28 $775,000 UFA - - - - - - - -
FARM TOTALS $19,550,000 $12,425,000 $2,625,000 $0 $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
Bob Hartley 64 $0 $0 $0 $0 $0 $0 - - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 27 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 147,888  5,477  91% $80  $11,831,040
Level 2: 5000 127,340  4,716  94% $50  $6,367,000
Level 3: 2000 50,043  1,853  93% $30  $1,501,290
Level 4: 4000 98,158  3,635  91% $20  $1,963,160
Level 5: 1000 24,880  921  92% $180  $4,478,400
Total Attendance: 448,309  16,604 92% - $27,609,084

Balance Sheet

Income
Home Games Left 14
Average Attendance - % 16,604 (92%)
Average Income per Game $1,022,559
Year to Date Revenue $ 27,609,084
Estimated Revenue $14,315,821
End Year Estimated Revenue $41,924,905
  Expense
Days Remaining 1
Pro Expenses Per Days $452,214
Pro Year To Date Expenses $452,214
Farm Expenses Per Days $10,182
Farm Year To Date Expenses $10,182
Pro Payroll $86,825,000
Estimated Season Expenses $87,287,396

Bank Account
Current Funds $17,897,081
Projected Revenue + $41,924,905
Projected Expenses - $87,287,396
Projected Bank Account $-27,465,410
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $86,825,000
Remaining Cap Space $-3,325,000