• RHL Hockey Sim
  • Day 28Game 83
    Kings0
    Sharks0
    Preview 0 Likes
  • Day 24Game 75
    Kings2
    Sharks3
    Boxscore 0 Likes
  • Day 24Game 75
    Reign1
    Knights3
    Boxscore 0 Likes
  • Day 26Game 79
    Knights1
    Reign5
    Boxscore 0 Likes
  • Day 28Game 83
    Reign6
    Knights1
    Boxscore 0 Likes
  • Day 30Game 86
    Stars0
    Reign3
    Boxscore 0 Likes
  • Day 32Game 88
    Stars
    Reign
    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
Connor McDavid
C
 
 
 
 
29 $12,500,000 $12,500,000 UFA - - - - - - -
Adam Fox
 
 
 
D
 
28 $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000 UFA - - - -
Andrei Vasilevskiy
 
 
 
 
G
31 $9,000,000 $9,000,000 $9,000,000 $9,000,000 UFA - - - - -
Leon Draisaitl
C
 
 
 
 
30 $8,500,000 UFA - - - - - - - -
Moritz Seider
 
 
 
D
 
25 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - -
Elias Pettersson
C
 
 
 
 
27 $8,000,000 RFA - - - - - - - -
Drake Batherson
 
 
RW
 
 
28 $5,500,000 $5,500,000 UFA - - - - - - -
Evgeni Malkin
C
 
 
 
 
39 $5,000,000 UFA - - - - - - - -
Jamie Benn
 
LW
 
 
 
36 $4,375,000 UFA - - - - - - - -
K'Andre Miller
 
 
 
D
 
26 $4,200,000 RFA - - - - - - - -
Alex Newhook
C
 
 
 
 
25 $4,000,000 $4,000,000 $4,000,000 RFA - - - - - -
Patrick Kane
 
 
RW
 
 
37 $3,500,000 $3,500,000 UFA - - - - - - -
Nils Hoglander
 
LW
 
 
 
25 $2,500,000 $2,500,000 RFA - - - - - - -
Joel Edmundson
 
 
 
D
 
32 $2,250,000 $2,250,000 UFA - - - - - - -
Luke Schenn
 
 
 
D
 
36 $1,500,000 UFA - - - - - - - -
Nicholas Robertson
 
LW
 
 
 
24 $1,500,000 RFA - - - - - - - -
Zach Bogosian
 
 
 
D
 
35 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Stefan Noesen
 
 
RW
 
 
33 $1,000,000 $1,000,000 UFA - - - - - - -
Jonatan Berggren
 
 
RW
 
 
25 $1,000,000 RFA - - - - - - - -
Justus Annunen
 
 
 
 
G
26 $975,000 RFA - - - - - - - -
Bonus $850,000 - - - - - - - - -
PRO TOTALS $94,650,000 $58,750,000 $31,500,000 $26,500,000 $17,500,000 $8,000,000 $8,000,000 $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
Cooper Black
 
 
 
 
G
24 $950,000 RFA - - - - - - - -
Dennis Hildeby
 
 
 
 
G
24 $950,000 RFA - - - - - - - -
Elmer Soderblom
 
LW
 
 
 
24 $950,000 RFA - - - - - - - -
Gleb Trikozov
 
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Jordan Dumais
 
 
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Niko Huuhtanen
 
 
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Seamus Casey
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Aatu Jamsen
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Amadeus Lombardi
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Scott Morrow
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Ty Gallagher
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Ben King
C
 
 
 
 
24 $875,000 RFA - - - - - - - -
Emil Heineman
 
LW
 
 
 
24 $875,000 RFA - - - - - - - -
Lukas Rousek
 
 
RW
 
 
27 $850,000 RFA - - - - - - - -
Oliver Kylington
 
 
 
D
 
29 $800,000 $800,000 UFA - - - - - - -
Jack Rathbone
 
 
 
D
 
27 $800,000 RFA - - - - - - - -
Julien Gauthier
 
 
RW
 
 
28 $800,000 UFA - - - - - - - -
Ronnie Attard
 
 
 
D
 
27 $800,000 RFA - - - - - - - -
Xavier Simoneau
C
 
 
 
 
25 $800,000 RFA - - - - - - - -
Ryan Fanti
 
 
 
 
G
26 $775,000 $775,000 RFA - - - - - - -
Bryce Brodzinski
C
LW
RW
 
 
25 $775,000 RFA - - - - - - - -
Drake Caggiula
C
 
 
 
 
31 $775,000 UFA - - - - - - - -
Kyle McClellan
 
 
 
 
G
27 $775,000 RFA - - - - - - - -
Nikolas Brouillard
 
 
 
D
 
31 $775,000 UFA - - - - - - - -
Ryan Francis
C
 
 
 
 
24 $775,000 RFA - - - - - - - -
Timothy Gettinger
C
LW
RW
 
 
28 $775,000 UFA - - - - - - - -
TJ Brodie
 
 
 
D
 
35 $775,000 UFA - - - - - - - -
FARM TOTALS $22,650,000 $8,575,000 $3,500,000 $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
Joel Quenneville 67 $0 $0 $0 $0 $0 $0 $0 $0 - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 7 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 41,655  5,951  99% $95  $3,957,225
Level 2: 5000 32,394  4,628  93% $65  $2,105,610
Level 3: 2000 12,661  1,809  90% $40  $506,440
Level 4: 4000 24,838  3,548  89% $30  $745,140
Level 5: 1000 6,911  987  99% $205  $1,416,755
Total Attendance: 118,459  16,923 94% - $8,346,974

Balance Sheet

Income
Home Games Left -7
Average Attendance - % 16,923 (94%)
Average Income per Game $1,192,425
Year to Date Revenue $ 8,346,974
Estimated Revenue $-8,346,974
End Year Estimated Revenue $0
  Expense
Days Remaining 1
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $94,650,000
Estimated Season Expenses $94,650,000

Bank Account
Current Funds $7,596,677
Projected Revenue + $0
Projected Expenses - $94,650,000
Projected Bank Account $-87,053,323
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $94,650,000
Remaining Cap Space $-6,650,000