• RHL Hockey Sim
  • Day 12Game 86
    Kings3
    Hurricanes2
    Boxscore 0 Likes
  • Day 12Game 86
    Reign3
    Wolves1
    Boxscore 0 Likes
  • Day 15Game 104
    Thunderbirds3
    Reign2
    Boxscore 0 Likes
  • Day 17Game 119
    Stars0
    Reign0
    Preview 0 Likes
  • Day 19Game 137
    Admirals0
    Reign0
    Preview 0 Likes
  • Day 20Game 144
    IceHogs
    Reign
    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
Connor McDavid
C
 
 
 
 
28 $12,500,000 $12,500,000 UFA - - - - - - -
Adam Fox
 
 
 
D
 
27 $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
 
24 $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
 
 
27 $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
 
25 $4,200,000 RFA - - - - - - - -
Alex Newhook
C
 
 
 
 
24 $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 - - - - - - -
Carson Soucy
 
 
 
D
 
31 $2,500,000 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
 
 
32 $1,000,000 $1,000,000 UFA - - - - - - -
Jonatan Berggren
 
 
RW
 
 
25 $1,000,000 RFA - - - - - - - -
Justus Annunen
 
 
 
 
G
25 $975,000 RFA - - - - - - - -
Bonus $850,000 - - - - - - - - -
PRO TOTALS $94,900,000 $56,500,000 $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
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Niko Huuhtanen
 
 
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Seamus Casey
 
 
 
D
 
21 $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
 
22 $875,000 $875,000 RFA - - - - - - -
Ben King
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Emil Heineman
 
LW
 
 
 
24 $875,000 RFA - - - - - - - -
Lukas Rousek
 
 
RW
 
 
26 $850,000 RFA - - - - - - - -
Oliver Kylington
 
 
 
D
 
28 $800,000 $800,000 UFA - - - - - - -
Jack Rathbone
 
 
 
D
 
26 $800,000 RFA - - - - - - - -
Julien Gauthier
 
 
RW
 
 
28 $800,000 UFA - - - - - - - -
Ronnie Attard
 
 
 
D
 
26 $800,000 RFA - - - - - - - -
Xavier Simoneau
C
 
 
 
 
24 $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 - - - - - - - -
Nikolas Brouillard
 
 
 
D
 
30 $775,000 UFA - - - - - - - -
Ryan Francis
C
 
 
 
 
24 $775,000 RFA - - - - - - - -
Timothy Gettinger
C
LW
RW
 
 
27 $775,000 RFA - - - - - - - -
TJ Brodie
 
 
 
D
 
35 $775,000 UFA - - - - - - - -
FARM TOTALS $21,875,000 $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 - 3 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 12,154  4,051  68% $100  $1,215,400
Level 2: 5000 8,150  2,717  54% $77  $627,550
Level 3: 2000 3,049  1,016  51% $55  $167,695
Level 4: 4000 5,693  1,898  47% $40  $227,720
Level 5: 1000 2,175  725  73% $210  $456,750
Total Attendance: 31,221  10,407 58% - $2,829,871

Balance Sheet

Income
Home Games Left 38
Average Attendance - % 10,407 (58%)
Average Income per Game $943,290
Year to Date Revenue $ 2,829,871
Estimated Revenue $35,845,033
End Year Estimated Revenue $38,674,904
  Expense
Days Remaining 1
Pro Expenses Per Days $494,271
Pro Year To Date Expenses $494,271
Farm Expenses Per Days $10,951
Farm Year To Date Expenses $10,951
Pro Payroll $94,900,000
Estimated Season Expenses $95,405,222

Bank Account
Current Funds $49,752,295
Projected Revenue + $38,674,904
Projected Expenses - $95,405,222
Projected Bank Account $-6,978,023
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $94,900,000
Remaining Cap Space $-6,900,000