• RHL Hockey Sim
  • Day 3Game 23
    Rangers0
    Devils0
    Preview 0 Likes
  • Day 5Game 39
    Rangers0
    Lightning0
    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
JT Miller
C
 
 
 
 
32 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 UFA - - -
Jason Robertson
 
LW
 
 
 
26 $9,000,000 $9,000,000 RFA - - - - - - -
Vince Dunn
 
 
 
D
 
29 $8,300,000 $8,300,000 $8,300,000 $8,300,000 $8,300,000 $8,300,000 UFA - - -
Rasmus Dahlin
 
 
 
D
 
25 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - - -
Roope Hintz
C
 
 
 
 
29 $6,500,000 $6,500,000 $6,500,000 UFA - - - - - -
Sergei Bobrovsky
 
 
 
 
G
37 $6,500,000 UFA - - - - - - - -
Tyler Toffoli
 
 
RW
 
 
33 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - -
Ross Colton
C
 
 
 
 
29 $5,200,000 * $5,200,000 * $5,200,000 * $5,200,000 * $5,200,000 * UFA - - - -
Trevor Moore
C
LW
RW
 
 
30 $3,500,000 UFA - - - - - - - -
Nick Perbix
 
 
 
D
 
27 $3,300,000 $3,300,000 $3,300,000 $3,300,000 UFA - - - - -
Cody Glass
C
 
 
 
 
26 $3,100,000 $3,100,000 $3,100,000 $3,100,000 UFA - - - - -
Evan Rodrigues
C
 
 
 
 
32 $2,250,000 UFA - - - - - - - -
Taylor Raddysh
 
 
RW
 
 
27 $2,200,000 $2,200,000 $2,200,000 UFA - - - - - -
Alexandre Texier
C
 
 
 
 
26 $2,100,000 $2,100,000 RFA - - - - - - -
Calvin de Haan
 
 
 
D
 
34 $1,687,500 UFA - - - - - - - -
Alex Nedeljkovic
 
 
 
 
G
29 $1,500,000 UFA - - - - - - - -
Alex Nylander
 
LW
 
 
 
27 $1,000,000 $1,000,000 UFA - - - - - - -
Darren Raddysh
 
 
 
D
 
29 $1,000,000 UFA - - - - - - - -
Clark Bishop
C
 
 
 
 
29 $950,000 $950,000 UFA - - - - - - -
Jake Sanderson
 
 
 
D
 
23 $950,000 RFA - - - - - - - -
Bonus $10,475,000 - - - - - - - - -
PRO TOTALS $92,512,500 $64,650,000 $51,600,000 $42,900,000 $36,500,000 $23,300,000 $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
Alexander Holtz
 
 
RW
 
 
23 $1,200,000 $1,200,000 RFA - - - - - - -
Noah Laba
C
LW
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Cross Hanas
 
LW
 
 
 
23 $875,000 RFA - - - - - - - -
Andrew Perrott
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
FARM TOTALS $3,725,000 $2,075,000 $875,000 $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
Bill Peters 64 $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% $84  $0
Level 2: 5000 0% $53  $0
Level 3: 2000 0% $31  $0
Level 4: 4000 0% $21  $0
Level 5: 1000 0% $180  $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 $8,012,500
Pro Year To Date Expenses $8,012,500
Farm Expenses Per Days $1,742,500
Farm Year To Date Expenses $1,742,500
Pro Payroll $92,512,500
Estimated Season Expenses $102,267,500

Bank Account
Current Funds $58,210,079
Projected Revenue + $0
Projected Expenses - $102,267,500
Projected Bank Account $-44,057,421
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $92,512,500
Remaining Cap Space $-4,512,500