• RHL Hockey Sim
  • Day 1Game 2
    Bruins0
    Senators0
    Preview 0 Likes
  • Day 7Game 55
    Bruins0
    Rangers0
    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
Taylor Hall
 
LW
 
 
 
34 $10,000,000 $10,000,000 UFA - - - - - - -
Nick Schmaltz
C
 
 
 
 
29 $5,850,000 $5,850,000 UFA - - - - - - -
Damon Severson
 
 
 
D
 
31 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Lawson Crouse
 
LW
 
 
 
28 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Kaapo Kahkonen
 
 
 
 
G
29 $4,300,000 $4,300,000 UFA - - - - - - -
Nicolas Hague
 
 
 
D
 
27 $3,800,000 $3,800,000 $3,800,000 $3,800,000 $3,800,000 UFA - - - -
Trevor Zegras
C
 
 
 
 
24 $3,500,000 RFA - - - - - - - -
Dan Vladar
 
 
 
 
G
28 $3,400,000 $3,400,000 $3,400,000 UFA - - - - - -
Matias Maccelli
 
LW
 
 
 
25 $3,300,000 $3,300,000 RFA - - - - - - -
Kasperi Kapanen
 
 
RW
 
 
29 $3,000,000 $3,000,000 $3,000,000 $3,000,000 UFA - - - - -
Eeli Tolvanen
 
 
RW
 
 
26 $3,000,000 RFA - - - - - - - -
Henri Jokiharju
 
 
 
D
 
26 $2,800,000 $2,800,000 RFA - - - - - - -
Lukas Reichel
 
LW
 
 
 
23 $2,000,000 $2,000,000 $2,000,000 RFA - - - - - -
Nathan Bastian
 
 
RW
 
 
28 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
John Beecher
C
 
 
 
 
24 $1,750,000 $1,750,000 $1,750,000 RFA - - - - - -
Zac Jones
 
 
 
D
 
25 $1,500,000 $1,500,000 $1,500,000 RFA - - - - - -
Conor Timmins
 
 
 
D
 
27 $1,300,000 RFA - - - - - - - -
Jakub Lauko
C
 
 
 
 
25 $1,000,000 RFA - - - - - - - -
Nolan Foote
 
LW
 
 
 
25 $950,000 RFA - - - - - - - -
Fabian Lysell
 
 
RW
 
 
22 $875,000 RFA - - - - - - - -
Nikita Nesterenko
C
 
 
 
 
24 $875,000 RFA - - - - - - - -
Tyler Kleven
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Bonus $9,750,000 - - - - - - - - -
PRO TOTALS $75,825,000 $53,700,000 $27,450,000 $6,800,000 $3,800,000 $0 $0 $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
Samuel Helenius
C
 
 
 
 
23 $1,000,000 $1,000,000 RFA - - - - - - -
Oliver Kapanen
C
 
 
 
 
22 $950,000 $950,000 $950,000 RFA - - - - - -
Trevor Kuntar
C
 
 
 
 
24 $950,000 RFA - - - - - - - -
Jacob Gaucher
C
LW
RW
 
 
24 $900,000 $900,000 RFA - - - - - - -
Xavier Parent
C
LW
RW
 
 
24 $900,000 $900,000 RFA - - - - - - -
Jakub Brabenec
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Jakub Demek
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Jayden Grubbe
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Oskar Pettersson
 
 
RW
 
 
21 $875,000 $875,000 RFA - - - - - - -
Topias Vilen
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Zach Dean
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Brendan Brisson
C
LW
RW
 
 
24 $875,000 RFA - - - - - - - -
Corson Ceulemans
 
 
 
D
 
22 $875,000 RFA - - - - - - - -
Robert Mastrosimone
 
LW
 
 
 
24 $875,000 RFA - - - - - - - -
William Trudeau
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Marc-Andre Gaudet
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
James Hardie
 
LW
 
 
 
23 $775,000 RFA - - - - - - - -
Luke Prokop
 
 
 
D
 
23 $775,000 RFA - - - - - - - -
FARM TOTALS $15,775,000 $9,775,000 $950,000 $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
Alain Vigneault 65 $0 $0 $0 $0 $0 $0 $0 $0 - -
Craig Berube 60 $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% $85  $0
Level 2: 5000 0% $50  $0
Level 3: 2000 0% $32  $0
Level 4: 4000 0% $20  $0
Level 5: 1000 0% $178  $0
Total Attendance: 0 0% - $0

Balance Sheet

Income
Home Games Left 3
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 $6,379,545
Pro Year To Date Expenses $6,379,545
Farm Expenses Per Days $2,040,000
Farm Year To Date Expenses $2,040,000
Pro Payroll $75,825,000
Estimated Season Expenses $84,244,545

Bank Account
Current Funds $79,405,326
Projected Revenue + $0
Projected Expenses - $84,244,545
Projected Bank Account $-4,839,219
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $75,825,000
Remaining Cap Space $12,175,000