• RHL Hockey Sim
  • Day 3Game 20
    Canadiens0
    Flyers0
    Preview 0 Likes
  • Day 5Game 36
    Canadiens0
    Penguins0
    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
Dylan Guenther
 
 
RW
 
 
22 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 UFA -
Noah Hanifin
 
 
 
D
 
28 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 UFA - -
John Tavares
C
 
 
 
 
35 $7,000,000 $7,000,000 UFA - - - - - - -
Marco Rossi
C
 
 
 
 
24 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 UFA -
Anthony Mantha
 
 
RW
 
 
31 $5,750,000 $5,750,000 UFA - - - - - - -
Noah Dobson
 
 
 
D
 
25 $5,625,000 $5,625,000 $5,625,000 $5,625,000 $5,625,000 $5,625,000 UFA - - -
Jared McCann
 
LW
 
 
 
29 $5,000,000 $5,000,000 UFA - - - - - - -
Nino Niederreiter
 
 
RW
 
 
33 $5,000,000 $5,000,000 UFA - - - - - - -
Stuart Skinner
 
 
 
 
G
27 $4,800,000 $4,800,000 UFA - - - - - - -
Kirby Dach
C
 
 
 
 
24 $4,500,000 $4,500,000 $4,500,000 RFA - - - - - -
Connor Zary
C
 
 
 
 
24 $4,400,000 $4,400,000 $4,400,000 $4,400,000 RFA - - - - -
Spencer Knight
 
 
 
 
G
24 $4,000,000 RFA - - - - - - - -
Nikita Zadorov
 
 
 
D
 
30 $3,500,000 UFA - - - - - - - -
Brett Kulak
 
 
 
D
 
31 $3,250,000 UFA - - - - - - - -
Michael Rasmussen
C
 
 
 
 
26 $3,200,000 $3,200,000 $3,200,000 $3,200,000 UFA - - - - -
Jeff Skinner
 
LW
 
 
 
33 $3,000,000 $3,000,000 $3,000,000 $3,000,000 UFA - - - - -
Viktor Arvidsson
 
LW
 
 
 
32 $2,200,000 $2,200,000 $2,200,000 $2,200,000 UFA - - - - -
Matt Nieto
 
LW
 
 
 
33 $1,750,000 UFA - - - - - - - -
Scott Mayfield
 
 
 
D
 
33 $1,200,000 UFA - - - - - - - -
Simon Nemec
 
 
 
D
 
21 $875,000 RFA - - - - - - - -
Andreas Englund
 
 
 
D
 
29 $800,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $87,350,000 $71,975,000 $44,425,000 $39,925,000 $27,125,000 $27,125,000 $21,500,000 $14,000,000 $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
Otto Stenberg
C
LW
RW
 
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Vsevolod Komarov
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Hendrix Lapierre
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Jakub Dobes
 
 
 
 
G
24 $875,000 RFA - - - - - - - -
Lukas Cormier
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Ozzy Wiesblatt
C
LW
RW
 
 
23 $875,000 RFA - - - - - - - -
Hunter Skinner
 
 
 
D
 
24 $800,000 $800,000 RFA - - - - - - -
Vincent Sevigny
 
 
 
D
 
24 $800,000 $800,000 RFA - - - - - - -
Jack Beck
 
LW
 
 
 
22 $775,000 $775,000 RFA - - - - - - -
FARM TOTALS $7,625,000 $4,125,000 $1,750,000 $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
Mike Sullivan 56 $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% $33  $0
Level 4: 4000 0% $20  $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 $7,940,909
Pro Year To Date Expenses $7,940,909
Farm Expenses Per Days $1,856,000
Farm Year To Date Expenses $1,856,000
Pro Payroll $87,350,000
Estimated Season Expenses $97,146,909

Bank Account
Current Funds $71,370,703
Projected Revenue + $0
Projected Expenses - $97,146,909
Projected Bank Account $-25,776,206
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $87,350,000
Remaining Cap Space $650,000