• 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
Connor McDavid
C
 
 
 
 
28 $12,500,000 $12,500,000 UFA - - - - - - -
Adam Fox
 
 
 
D
 
27 $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000 UFA - - - -
Andrei Vasilevskiy
 
 
 
 
G
31 $9,000,000 $9,000,000 $9,000,000 $9,000,000 UFA - - - - -
Leon Draisaitl
C
 
 
 
 
30 $8,500,000 UFA - - - - - - - -
Moritz Seider
 
 
 
D
 
24 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - -
Elias Pettersson
C
 
 
 
 
27 $8,000,000 RFA - - - - - - - -
Drake Batherson
 
 
RW
 
 
27 $5,500,000 $5,500,000 UFA - - - - - - -
Evgeni Malkin
C
 
 
 
 
39 $5,000,000 UFA - - - - - - - -
Jamie Benn
 
LW
 
 
 
36 $4,375,000 UFA - - - - - - - -
K'Andre Miller
 
 
 
D
 
25 $4,200,000 RFA - - - - - - - -
Alex Newhook
C
 
 
 
 
24 $4,000,000 $4,000,000 $4,000,000 RFA - - - - - -
Patrick Kane
 
 
RW
 
 
37 $3,500,000 $3,500,000 UFA - - - - - - -
Nils Hoglander
 
LW
 
 
 
25 $2,500,000 $2,500,000 RFA - - - - - - -
Carson Soucy
 
 
 
D
 
31 $2,500,000 UFA - - - - - - - -
Luke Schenn
 
 
 
D
 
36 $1,500,000 UFA - - - - - - - -
Nicholas Robertson
 
LW
 
 
 
24 $1,500,000 RFA - - - - - - - -
Zach Bogosian
 
 
 
D
 
35 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Stefan Noesen
 
 
RW
 
 
32 $1,000,000 $1,000,000 UFA - - - - - - -
Jonatan Berggren
 
 
RW
 
 
25 $1,000,000 RFA - - - - - - - -
Justus Annunen
 
 
 
 
G
25 $975,000 RFA - - - - - - - -
Bonus $2,000,000 - - - - - - - - -
PRO TOTALS $96,050,000 $56,500,000 $31,500,000 $26,500,000 $17,500,000 $8,000,000 $8,000,000 $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
Cooper Black
 
 
 
 
G
24 $950,000 RFA - - - - - - - -
Dennis Hildeby
 
 
 
 
G
24 $950,000 RFA - - - - - - - -
Elmer Soderblom
 
LW
 
 
 
24 $950,000 RFA - - - - - - - -
Gleb Trikozov
 
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Jordan Dumais
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Niko Huuhtanen
 
 
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Seamus Casey
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Aatu Jamsen
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Amadeus Lombardi
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Scott Morrow
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Ty Gallagher
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Ben King
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Emil Heineman
 
LW
 
 
 
24 $875,000 RFA - - - - - - - -
Xavier Simoneau
C
 
 
 
 
24 $800,000 RFA - - - - - - - -
Ryan Francis
C
 
 
 
 
24 $775,000 RFA - - - - - - - -
FARM TOTALS $13,175,000 $7,000,000 $3,500,000 $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
Joel Quenneville 67 $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% $100  $0
Level 2: 5000 0% $77  $0
Level 3: 2000 0% $55  $0
Level 4: 4000 0% $40  $0
Level 5: 1000 0% $210  $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 $8,731,818
Pro Year To Date Expenses $8,731,818
Farm Expenses Per Days $2,022,500
Farm Year To Date Expenses $2,022,500
Pro Payroll $96,050,000
Estimated Season Expenses $106,804,318

Bank Account
Current Funds $54,500,754
Projected Revenue + $0
Projected Expenses - $106,804,318
Projected Bank Account $-52,303,564
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $96,050,000
Remaining Cap Space $-8,050,000