• RHL Hockey Sim
  •  

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Aleksander Barkov
C
 
 
 
 
29 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 UFA - -
Seth Jones
 
 
 
D
 
30 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 UFA - - -
Dylan Larkin
C
 
 
 
 
28 $8,200,000 $8,200,000 $8,200,000 UFA - - - - - -
Nikolaj Ehlers
 
LW
 
 
 
28 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - -
Zach Werenski
 
 
 
D
 
27 $7,250,000 RFA - - - - - - - -
Colton Parayko
 
 
 
D
 
31 $6,200,000 $6,200,000 UFA - - - - - - -
Jacob Markstrom
 
 
 
 
G
34 $6,000,000 UFA - - - - - - - -
Oliver Bjorkstrand
 
 
RW
 
 
29 $5,400,000 $5,400,000 $5,400,000 UFA - - - - - -
Victor Olofsson
 
LW
 
 
 
29 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - -
Tyler Myers
 
 
 
D
 
34 $4,000,000 UFA - - - - - - - -
Yegor Sharangovich
C
 
 
 
 
26 $3,500,000 RFA - - - - - - - -
Oliver Ekman-Larsson
 
 
 
D
 
33 $2,300,000 $2,300,000 $2,300,000 UFA - - - - - -
Sonny Milano
 
LW
 
 
 
28 $1,900,000 $1,900,000 UFA - - - - - - -
Pierre Engvall
 
LW
 
 
 
28 $1,800,000 UFA - - - - - - - -
Emil Bemstrom
 
 
RW
 
 
25 $1,500,000 $1,500,000 RFA - - - - - - -
Sam Steel
C
 
 
 
 
26 $1,400,000 $1,400,000 RFA - - - - - - -
Jesse Puljujarvi
 
 
RW
 
 
26 $1,000,000 * $1,000,000 * $1,000,000 * UFA - - - - - -
Petr Mrazek
 
 
 
 
G
32 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Andreas Athanasiou
C
 
 
 
 
30 $777,000 $777,000 $777,000 $777,000 UFA - - - - -
Jakob Silfverberg
 
 
RW
 
 
34 $775,000 UFA - - - - - - - -
Daniil Miromanov
 
 
 
D
 
27 $750,000 $750,000 UFA - - - - - - -
Bonus $5,810,000 - - - - - - - - -
PRO TOTALS $91,562,000 $62,427,000 $50,677,000 $32,777,000 $32,000,000 $27,000,000 $10,000,000 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Ty Dellandrea
C
 
 
 
 
24 $2,500,000 $2,500,000 RFA - - - - - - -
Rasmus Asplund
C
 
 
 
 
27 $1,400,000 RFA - - - - - - - -
David Gustafsson
C
 
 
 
 
24 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Mads Sogaard
 
 
 
 
G
24 $1,000,000 $1,000,000 RFA - - - - - - -
Rasmus Kupari
C
 
 
 
 
24 $1,000,000 RFA - - - - - - - -
Tobias Bjornfot
 
 
 
D
 
23 $950,000 $950,000 RFA - - - - - - -
Robert Hagg
 
 
 
D
 
29 $910,000 $910,000 $910,000 UFA - - - - - -
Joe Snively
C
 
 
 
 
28 $900,000 $900,000 $900,000 UFA - - - - - -
Ty Smith
 
 
 
D
 
24 $900,000 $900,000 RFA - - - - - - -
Eetu Liukas
C
LW
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Domenick Fensore
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Eemil Viro
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Jack Thompson
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Jiri Kulich
 
 
RW
 
 
20 $875,000 $875,000 RFA - - - - - - -
Jakob Pelletier
 
LW
 
 
 
23 $850,000 RFA - - - - - - - -
Mikko Kokkonen
 
 
 
D
 
23 $850,000 RFA - - - - - - - -
Nathan Legare
 
 
RW
 
 
23 $850,000 RFA - - - - - - - -
Mathias Emilio Pettersen
 
LW
 
 
 
24 $825,000 $825,000 RFA - - - - - - -
Evan Nause
 
 
 
D
 
21 $775,000 $775,000 $775,000 RFA - - - - - -
Michal Teply
 
 
RW
 
 
23 $775,000 $775,000 $775,000 RFA - - - - - -
Alex Doucet
 
LW
 
 
 
22 $775,000 $775,000 RFA - - - - - - -
Jan Bednar
 
 
 
 
G
22 $775,000 $775,000 RFA - - - - - - -
Thimo Nickl
 
 
 
D
 
23 $775,000 $775,000 RFA - - - - - - -
Dominic Toninato
C
 
 
 
 
30 $775,000 UFA - - - - - - - -
Jakub Skarek
 
 
 
 
G
25 $775,000 RFA - - - - - - - -
Sheldon Rempal
 
 
RW
 
 
29 $775,000 UFA - - - - - - - -
FARM TOTALS $24,510,000 $17,235,000 $5,235,000 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Guy Boucher 50 $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 $91,562,000
Estimated Season Expenses $91,562,000

Bank Account
Current Funds $53,610,897
Projected Revenue + $0
Projected Expenses - $91,562,000
Projected Bank Account $-37,951,103
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $91,562,000
Remaining Cap Space $-8,062,000