• RHL Hockey Sim
  •  

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
Anthony Mantha
 
 
RW
 
 
31 $5,750,000 $5,750,000 UFA - - - - - - -
Justin Schultz
 
 
 
D
 
35 $4,250,000 UFA - - - - - - - -
Max Domi
C
 
 
 
 
30 $4,250,000 UFA - - - - - - - -
Alex Wennberg
C
 
 
 
 
31 $3,500,000 $3,500,000 $3,500,000 UFA - - - - - -
Timothy Liljegren
 
 
 
D
 
26 $3,200,000 $3,200,000 RFA - - - - - - -
Jason Zucker
 
LW
 
 
 
33 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Ryan Johansen
C
 
 
 
 
33 $3,000,000 $3,000,000 UFA - - - - - - -
Miles Wood
 
LW
 
 
 
30 $3,000,000 UFA - - - - - - - -
Brian Dumoulin
 
 
 
D
 
34 $2,000,000 $2,000,000 UFA - - - - - - -
Anton Forsberg
 
 
 
 
G
33 $2,000,000 UFA - - - - - - - -
Tomas Nosek
 
LW
 
 
 
33 $1,950,000 UFA - - - - - - - -
Jonas Johansson
 
 
 
 
G
30 $1,000,000 $1,000,000 UFA - - - - - - -
Mark Kastelic
C
 
 
 
 
26 $1,000,000 RFA - - - - - - - -
Phillip Di Giuseppe
 
LW
 
 
 
32 $1,000,000 UFA - - - - - - - -
Tony DeAngelo
 
 
 
D
 
30 $850,000 $850,000 $850,000 UFA - - - - - -
Justin Holl
 
 
 
D
 
33 $850,000 UFA - - - - - - - -
Arvid Soderblom
 
 
 
 
G
26 RFA - - - - - - - - -
Denis Gurianov
 
 
RW
 
 
28 RFA - - - - - - - - -
Josh Brown
 
 
 
D
 
31 UFA - - - - - - - - -
Kaedan Korczak
 
 
 
D
 
24 RFA - - - - - - - - -
Kailer Yamamoto
 
 
RW
 
 
27 RFA - - - - - - - - -
Radek Faksa
C
 
 
 
 
31 UFA - - - - - - - - -
Tomas Tatar
 
LW
 
 
 
35 UFA - - - - - - - - -
Bonus $11,475,000 - - - - - - - - -
PRO TOTALS $52,075,000 $22,300,000 $7,350,000 $0 $0 $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
Nils Lundkvist
 
 
 
D
 
25 $2,300,000 $2,300,000 RFA - - - - - - -
Mitchell Stephens
C
 
 
 
 
28 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Nick Blankenburg
 
 
 
D
 
27 $1,000,000 $1,000,000 UFA - - - - - - -
TJ Tynan
C
 
 
 
 
33 $975,000 UFA - - - - - - - -
Jonah Gadjovich
 
LW
 
 
 
27 $950,000 $950,000 $950,000 UFA - - - - - -
Ethan Samson
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Sam Colangelo
C
 
RW
 
 
24 $950,000 $950,000 RFA - - - - - - -
AJ Greer
 
LW
 
 
 
29 $950,000 UFA - - - - - - - -
Gemel Smith
C
LW
RW
 
 
31 $950,000 UFA - - - - - - - -
Nick Abruzzese
C
 
 
 
 
26 $900,000 RFA - - - - - - - -
William Bitten
C
 
 
 
 
27 $900,000 RFA - - - - - - - -
Ondrej Becher
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Brad Lambert
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Chase Stillman
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Francesco Pinelli
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Roman Schmidt
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Tucker Robertson
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
William Villeneuve
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Cale Fleury
 
 
 
D
 
27 $850,000 $850,000 $850,000 UFA - - - - - -
Riley Tufte
 
LW
 
 
 
27 $800,000 $800,000 UFA - - - - - - -
Tristan Lennox
 
 
 
 
G
23 $775,000 $775,000 RFA - - - - - - -
Carter Gylander
 
 
 
 
G
24 $775,000 RFA - - - - - - - -
Ryan Hofer
 
 
RW
 
 
23 $775,000 RFA - - - - - - - -
Anders Bjork
 
LW
 
 
 
29 UFA - - - - - - - - -
Austin Czarnik
C
 
 
 
 
33 UFA - - - - - - - - -
Byron Froese
C
 
 
 
 
34 UFA - - - - - - - - -
Chase Priskie
 
 
 
D
 
29 UFA - - - - - - - - -
Derrick Pouliot
 
 
 
D
 
31 UFA - - - - - - - - -
Hunter Jones
 
 
 
 
G
25 RFA - - - - - - - - -
Jack Campbell
 
 
 
 
G
33 UFA - - - - - - - - -
FARM TOTALS $21,925,000 $14,825,000 $3,675,000 $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
Bruce Cassidy 60 $0 $0 $0 $0 $0 $0 $0 $0 - -
Luke Richardson 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% $55  $0
Level 3: 2000 0% $35  $0
Level 4: 4000 0% $25  $0
Level 5: 1000 0% $180  $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 $52,075,000
Estimated Season Expenses $52,075,000

Bank Account
Current Funds $19,539,997
Projected Revenue + $0
Projected Expenses - $52,075,000
Projected Bank Account $-32,535,003
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $52,075,000
Remaining Cap Space $35,925,000