• RHL Hockey Sim
  • Day 1Game 7
    Capitals0
    Rangers0
    Preview 0 Likes
  • Day 7Game 52
    Capitals0
    Canadiens0
    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
Teuvo Teravainen
 
LW
 
 
 
31 $8,250,000 $8,250,000 $8,250,000 $8,250,000 $8,250,000 $8,250,000 UFA - - -
Jacob Markstrom
 
 
 
 
G
35 $6,500,000 * $6,500,000 * $6,500,000 * UFA - - - - - -
Matt Roy
 
 
 
D
 
30 $6,250,000 $6,250,000 $6,250,000 $6,250,000 $6,250,000 $6,250,000 UFA - - -
Christian Dvorak
C
 
 
 
 
29 $5,750,000 $5,750,000 $5,750,000 $5,750,000 $5,750,000 $5,750,000 $5,750,000 UFA - -
Maxim Tsyplakov
 
 
RW
 
 
27 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 UFA - -
Darcy Kuemper
 
 
 
 
G
35 $5,500,000 $5,500,000 UFA - - - - - - -
Artem Zub
 
 
 
D
 
30 $5,000,000 * $5,000,000 * UFA - - - - - - -
Ryan Donato
C
 
 
 
 
29 $4,750,000 $4,750,000 $4,750,000 UFA - - - - - -
Jalen Chatfield
 
 
 
D
 
29 $4,450,000 $4,450,000 $4,450,000 $4,450,000 UFA - - - - -
Rasmus Sandin
 
 
 
D
 
25 $4,000,000 $4,000,000 $4,000,000 $4,000,000 UFA - - - - -
Will Cuylle
 
LW
 
 
 
23 $3,250,000 $3,250,000 $3,250,000 RFA - - - - - -
Blake Lizotte
C
 
 
 
 
28 $2,750,000 $2,750,000 $2,750,000 UFA - - - - - -
Erik Johnson
 
 
 
D
 
37 $2,750,000 UFA - - - - - - - -
Michael Eyssimont
C
 
 
 
 
29 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
Alexey Toropchenko
 
 
RW
 
 
26 $2,150,000 RFA - - - - - - - -
Mitchell Chaffee
 
 
RW
 
 
27 $1,250,000 $1,250,000 UFA - - - - - - -
Parker Kelly
 
LW
 
 
 
26 $1,250,000 RFA - - - - - - - -
Alexander Alexeyev
 
 
 
D
 
26 $1,200,000 $1,200,000 RFA - - - - - - -
Georgi Romanov
 
 
 
 
G
26 $975,000 $975,000 RFA - - - - - - -
Simon Holmstrom
 
 
RW
 
 
24 $975,000 RFA - - - - - - - -
Jackson Blake
 
 
RW
 
 
22 $950,000 $950,000 $950,000 RFA - - - - - -
Macklin Celebrini
C
 
 
 
 
19 $950,000 $950,000 $950,000 RFA - - - - - -
Connor Bedard
C
 
 
 
 
20 $950,000 $950,000 RFA - - - - - - -
Bonus $25,120,000 - - - - - - - - -
PRO TOTALS $102,970,000 $70,725,000 $55,850,000 $34,200,000 $25,750,000 $25,750,000 $11,250,000 $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
Pierrick Dube
 
 
RW
 
 
24 $975,000 $975,000 RFA - - - - - - -
David Jiricek
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Kevin Korchinski
 
 
 
D
 
21 $950,000 $950,000 RFA - - - - - - -
Jesse Pulkkinen
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Ivan Miroshnichenko
 
LW
 
 
 
21 $875,000 $875,000 RFA - - - - - - -
Samuel Lipkin
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Simon Robertsson
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Ville Koivunen
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Ville Ottavainen
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Ryan Mast
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
Talyn Boyko
 
 
 
 
G
23 $775,000 $775,000 RFA - - - - - - -
FARM TOTALS $9,675,000 $9,675,000 $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
Peter Laviolette 61 $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% $95  $0
Level 2: 5000 0% $55  $0
Level 3: 2000 0% $33  $0
Level 4: 4000 0% $20  $0
Level 5: 1000 0% $185  $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 $8,815,455
Pro Year To Date Expenses $8,815,455
Farm Expenses Per Days $1,572,500
Farm Year To Date Expenses $1,572,500
Pro Payroll $102,970,000
Estimated Season Expenses $113,357,955

Bank Account
Current Funds $44,292,736
Projected Revenue + $0
Projected Expenses - $113,357,955
Projected Bank Account $-69,065,219
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $102,970,000
Remaining Cap Space $-14,970,000