• RHL Hockey Sim
  • Day 120Game 861
    Kings2
    Canadiens1
    Boxscore 0 Likes
  • Day 122Game 875
    Kings0
    Stars0
    Preview 0 Likes
  • Day 123Game 888
    Kings0
    Ducks0
    Preview 0 Likes
  • Day 120Game 861
    Reign1
    Rocket2
    Boxscore 0 Likes
  • Day 122Game 875
    Reign0
    Stars0
    Preview 0 Likes
  • Day 123Game 888
    Reign0
    Gulls0
    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
Connor McDavid
C
 
 
 
 
28 $12,500,000 $12,500,000 $12,500,000 UFA - - - - - -
Adam Fox
 
 
 
D
 
26 $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000 UFA - - -
Andrei Vasilevskiy
 
 
 
 
G
30 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 UFA - - - -
Leon Draisaitl
C
 
 
 
 
29 $8,500,000 $8,500,000 UFA - - - - - - -
Moritz Seider
 
 
 
D
 
23 $8,000,000 $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
 
 
 
 
26 $7,350,000 RFA - - - - - - - -
Drake Batherson
 
 
RW
 
 
26 $5,500,000 $5,500,000 $5,500,000 UFA - - - - - -
K'Andre Miller
 
 
 
D
 
25 $4,200,000 $4,200,000 RFA - - - - - - -
Alex Newhook
C
 
 
 
 
24 $4,000,000 $4,000,000 $4,000,000 $4,000,000 RFA - - - - -
Nils Hoglander
 
LW
 
 
 
24 $2,500,000 $2,500,000 $2,500,000 RFA - - - - - -
Evgeni Malkin
C
 
 
 
 
38 $1,875,000 UFA - - - - - - - -
Alexandre Texier
C
 
 
 
 
25 $1,525,000 RFA - - - - - - - -
Luke Schenn
 
 
 
D
 
35 $1,500,000 $1,500,000 UFA - - - - - - -
Nicholas Robertson
 
LW
 
 
 
23 $1,500,000 $1,500,000 RFA - - - - - - -
Andrew Cogliano
C
 
 
 
 
37 $1,500,000 UFA - - - - - - - -
Jon Merrill
 
 
 
D
 
33 $1,200,000 UFA - - - - - - - -
Zach Bogosian
 
 
 
D
 
34 $1,000,000 $1,000,000 $1,000,000 $1,000,000 UFA - - - - -
Stefan Noesen
 
 
RW
 
 
31 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Jonatan Berggren
 
 
RW
 
 
24 $1,000,000 $1,000,000 RFA - - - - - - -
Ronnie Attard
 
 
 
D
 
25 $950,000 RFA - - - - - - - -
Lukas Rousek
 
 
RW
 
 
25 $850,000 $850,000 RFA - - - - - - -
Justin Brazeau
 
 
RW
 
 
27 $850,000 RFA - - - - - - - -
Trey Fix-Wolansky
 
 
RW
 
 
25 $850,000 RFA - - - - - - - -
James Reimer
 
 
 
 
G
36 $800,000 $800,000 UFA - - - - - - -
Bonus $800,000 - - - - - - - - -
PRO TOTALS $88,250,000 $71,350,000 $53,000,000 $31,500,000 $26,500,000 $17,500,000 $8,000,000 $8,000,000 $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
Justus Annunen
 
 
 
 
G
24 $975,000 $975,000 RFA - - - - - - -
Tomas Suchanek
 
 
 
 
G
21 $950,000 $950,000 $950,000 RFA - - - - - -
Dennis Hildeby
 
 
 
 
G
23 $950,000 $950,000 RFA - - - - - - -
Elmer Soderblom
 
LW
 
 
 
23 $950,000 $950,000 RFA - - - - - - -
Amadeus Lombardi
C
 
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Emil Heineman
 
LW
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Xavier Simoneau
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Jack Rathbone
 
 
 
D
 
25 $850,000 RFA - - - - - - - -
Mikhail Abramov
C
 
 
 
 
23 $850,000 RFA - - - - - - - -
Julien Gauthier
 
 
RW
 
 
27 $800,000 RFA - - - - - - - -
Pavel Novak
 
 
RW
 
 
22 $775,000 $775,000 RFA - - - - - - -
Ryan Francis
C
 
 
 
 
23 $775,000 $775,000 RFA - - - - - - -
Adam Cracknell
C
LW
RW
 
 
39 $775,000 UFA - - - - - - - -
Dmitri Samorukov
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
Ethan Keppen
 
LW
 
 
 
23 $775,000 RFA - - - - - - - -
John Parker-Jones
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
Mitchell Weeks
 
 
 
 
G
23 $775,000 RFA - - - - - - - -
Nick Cicek
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
Nikolas Brouillard
 
 
 
D
 
29 $775,000 UFA - - - - - - - -
Olivier Galipeau
 
 
 
D
 
27 $775,000 RFA - - - - - - - -
Peetro Seppala
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
Tarun Fizer
 
 
RW
 
 
23 $775,000 RFA - - - - - - - -
Timothy Gettinger
C
LW
RW
 
 
26 $775,000 RFA - - - - - - - -
Maxim Cajkovic
 
 
RW
 
 
24 $750,000 RFA - - - - - - - -
FARM TOTALS $19,775,000 $7,125,000 $1,825,000 $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
Joel Quenneville 66 $0 $0 $0 $0 $0 $0 - - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 21 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 115,027  5,477  91% $85  $9,777,295
Level 2: 5000 81,409  3,877  78% $55  $4,477,495
Level 3: 2000 30,302  1,443  72% $35  $1,060,570
Level 4: 4000 58,367  2,779  69% $25  $1,459,175
Level 5: 1000 19,655  936  94% $180  $3,537,900
Total Attendance: 304,760  14,512 81% - $21,328,057

Balance Sheet

Income
Home Games Left 20
Average Attendance - % 14,512 (81%)
Average Income per Game $1,015,622
Year to Date Revenue $ 21,328,057
Estimated Revenue $20,312,435
End Year Estimated Revenue $41,640,492
  Expense
Days Remaining 1
Pro Expenses Per Days $459,635
Pro Year To Date Expenses $459,635
Farm Expenses Per Days $9,883
Farm Year To Date Expenses $9,883
Pro Payroll $88,250,000
Estimated Season Expenses $88,719,518

Bank Account
Current Funds $7,891,101
Projected Revenue + $41,640,492
Projected Expenses - $88,719,518
Projected Bank Account $-39,187,925
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $88,250,000
Remaining Cap Space $-4,750,000