• RHL Hockey Sim
  • Day 147Game 958
    Kings4
    Avalanche5
    Boxscore 0 Likes
  • Day 150Game 982
    Kings0
    Islanders0
    Preview 0 Likes
  • Day 152Game 997
    Kings0
    Canadiens0
    Preview 0 Likes
  • Day 147Game 958
    Reign3
    Eagles2
    Boxscore 0 Likes
  • Day 150Game 982
    Reign0
    Islanders0
    Preview 0 Likes
  • Day 152Game 997
    Reign0
    Rocket0
    Preview 0 Likes
  • Day 155Game 1012
    Bruins
    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
 
 
 
 
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
 
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
 
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 - - - - - - -
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
 
 
33 $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
 
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
 
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
 
31 $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 - 30 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 156,504  5,217  87% $85  $13,302,840
Level 2: 5000 107,947  3,598  72% $55  $5,937,085
Level 3: 2000 38,842  1,295  65% $35  $1,359,470
Level 4: 4000 78,119  2,604  65% $25  $1,952,975
Level 5: 1000 26,073  869  87% $180  $4,693,140
Total Attendance: 407,485  13,583 75% - $30,191,922

Balance Sheet

Income
Home Games Left 11
Average Attendance - % 13,583 (75%)
Average Income per Game $1,006,397
Year to Date Revenue $ 30,191,922
Estimated Revenue $11,070,371
End Year Estimated Revenue $41,262,293
  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 $10,385,090
Projected Revenue + $41,262,293
Projected Expenses - $95,405,222
Projected Bank Account $-43,757,839
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $94,900,000
Remaining Cap Space $-6,900,000