• RHL Hockey Sim
  • Day 1Game 3
    Comets1
    Senators2
    Boxscore 0 Likes
  • Day 3Game 11
    Comets0
    Senators0
    Preview 0 Likes
  • Day 5Game 19
    Senators0
    Comets0
    Preview 0 Likes
  • Day 7Game 27
    Senators0
    Comets0
    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
Zach Werenski
 
 
 
D
 
28 $11,000,000 $11,000,000 $11,000,000 $11,000,000 $11,000,000 $11,000,000 $11,000,000 $11,000,000 UFA -
Aleksander Barkov
C
 
 
 
 
30 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 UFA - - -
Seth Jones
 
 
 
D
 
31 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 UFA - - - -
Nikolaj Ehlers
 
LW
 
 
 
30 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - - -
Sean Couturier
C
 
 
 
 
33 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - -
Victor Olofsson
 
LW
 
 
 
30 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - - -
Igor Shesterkin
 
 
 
 
G
30 $5,000,000 UFA - - - - - - - -
Yegor Sharangovich
C
 
 
 
 
27 $4,500,000 $4,500,000 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA - - -
Nate Schmidt
 
 
 
D
 
34 $4,200,000 UFA - - - - - - - -
Ondrej Palat
 
LW
 
 
 
35 $3,500,000 $3,500,000 UFA - - - - - - -
Mathieu Olivier
 
 
RW
 
 
29 $2,800,000 $2,800,000 $2,800,000 $2,800,000 $2,800,000 $2,800,000 UFA - - -
Ty Dellandrea
C
 
 
 
 
25 $2,500,000 * RFA - - - - - - - -
Alexandar Georgiev
 
 
 
 
G
30 $2,250,000 $2,250,000 UFA - - - - - - -
Vincent Desharnais
 
 
 
D
 
29 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Arthur Kaliyev
 
 
RW
 
 
24 $2,000,000 $2,000,000 RFA - - - - - - -
Sam Steel
C
 
 
 
 
28 $1,400,000 UFA - - - - - - - -
Jakob Pelletier
 
LW
 
 
 
25 $1,150,000 $1,150,000 $1,150,000 RFA - - - - - -
Lane Hutson
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Domenick Fensore
 
 
 
D
 
24 $875,000 RFA - - - - - - - -
Jiri Kulich
 
 
RW
 
 
22 $875,000 RFA - - - - - - - -
Bonus $2,500,000 - - - - - - - - -
PRO TOTALS $85,500,000 $68,150,000 $59,450,000 $56,300,000 $51,300,000 $34,300,000 $17,000,000 $11,000,000 $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
Emil Bemstrom
 
 
RW
 
 
26 $1,500,000 RFA - - - - - - - -
David Gustafsson
C
 
 
 
 
26 $1,000,000 $1,000,000 RFA - - - - - - -
Mads Sogaard
 
 
 
 
G
25 $1,000,000 RFA - - - - - - - -
Rasmus Asplund
C
 
 
 
 
28 $950,000 $950,000 $950,000 UFA - - - - - -
Alexei Kolosov
 
 
 
 
G
24 $950,000 $950,000 RFA - - - - - - -
Jan Jenik
 
 
RW
 
 
25 $950,000 RFA - - - - - - - -
Tobias Bjornfot
 
 
 
D
 
25 $950,000 RFA - - - - - - - -
Akil Thomas
C
 
 
 
 
26 $900,000 $900,000 RFA - - - - - - -
Joe Snively
C
 
 
 
 
30 $900,000 $900,000 UFA - - - - - - -
Ty Smith
 
 
 
D
 
26 $900,000 RFA - - - - - - - -
Aleksanteri Kaskimaki
C
LW
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Jakub Stancl
 
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Eetu Liukas
C
LW
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Jack Peart
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Jack Malone
C
LW
RW
 
 
25 $875,000 RFA - - - - - - - -
Jack Thompson
 
 
 
D
 
24 $875,000 RFA - - - - - - - -
Samuel Johannesson
 
 
 
D
 
25 $875,000 RFA - - - - - - - -
Mathias Emilio Pettersen
 
LW
 
 
 
26 $825,000 RFA - - - - - - - -
Nathan Legare
 
 
RW
 
 
25 $800,000 $800,000 RFA - - - - - - -
Mats Lindgren
 
 
 
D
 
21 $775,000 $775,000 $775,000 RFA - - - - - -
Djibril Toure
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
Evan Nause
 
 
 
D
 
23 $775,000 $775,000 RFA - - - - - - -
Mikko Kokkonen
 
 
 
D
 
25 $775,000 $775,000 RFA - - - - - - -
Nathan Smith
C
 
 
 
 
27 $775,000 $775,000 UFA - - - - - - -
Alex Doucet
 
LW
 
 
 
24 $775,000 RFA - - - - - - - -
Daniil Miromanov
 
 
 
D
 
28 $775,000 UFA - - - - - - - -
Jan Bednar
 
 
 
 
G
23 $775,000 RFA - - - - - - - -
Jeremie Biakabutuka
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
Joe Vrbetic
 
 
 
 
G
23 $775,000 RFA - - - - - - - -
Ross Johnston
 
LW
 
 
 
32 $775,000 UFA - - - - - - - -
FARM TOTALS $26,275,000 $12,875,000 $3,475,000 $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
Guy Boucher 51 $0 $0 $0 $0 $0 $0 $0 $0 - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 0% $83  $0
Level 2: 5000 0% $51  $0
Level 3: 2000 0% $31  $0
Level 4: 4000 0% $20  $0
Level 5: 1000 0% $175  $0
Total Attendance: 0 0% - $0

Balance Sheet

Income
Home Games Left 0
Average Attendance - % 0%)
Average Income per Game $0
Year to Date Revenue $ 0
Estimated Revenue $0
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 $85,500,000
Estimated Season Expenses $85,500,000

Bank Account
Current Funds $2,914,251
Projected Revenue + $0
Projected Expenses - $85,500,000
Projected Bank Account $-82,585,749
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $85,500,000
Remaining Cap Space $2,500,000