• 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
Mitchell Marner
 
 
RW
 
 
28 $10,400,000 UFA - - - - - - - -
Rasmus Andersson
 
 
 
D
 
29 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 UFA - -
Darnell Nurse
 
 
 
D
 
30 $7,250,000 $7,250,000 $7,250,000 UFA - - - - - -
Filip Forsberg
 
LW
 
 
 
31 $6,250,000 $6,250,000 UFA - - - - - - -
Mikael Granlund
C
 
 
 
 
33 $6,000,000 $6,000,000 $6,000,000 UFA - - - - - -
Sean Durzi
 
 
 
D
 
27 $5,800,000 $5,800,000 $5,800,000 $5,800,000 $5,800,000 $5,800,000 $5,800,000 UFA - -
Martin Necas
C
 
 
 
 
26 $5,800,000 RFA - - - - - - - -
Lucas Raymond
 
LW
 
 
 
23 $5,750,000 $5,750,000 $5,750,000 $5,750,000 RFA - - - - -
Anze Kopitar
C
 
 
 
 
38 $5,500,000 $5,500,000 $5,500,000 UFA - - - - - -
Dawson Mercer
C
 
 
 
 
24 $4,600,000 $4,600,000 $4,600,000 RFA - - - - - -
Artturi Lehkonen
 
LW
 
 
 
30 $4,500,000 $4,500,000 UFA - - - - - - -
Adam Larsson
 
 
 
D
 
33 $3,500,000 UFA - - - - - - - -
Colton Sissons
C
 
 
 
 
32 $2,800,000 $2,800,000 $2,800,000 UFA - - - - - -
Samuel Ersson
 
 
 
 
G
26 $2,750,000 $2,750,000 RFA - - - - - - -
Jean-Gabriel Pageau
C
 
 
 
 
33 $2,650,000 $2,650,000 $2,650,000 UFA - - - - - -
Sonny Milano
 
LW
 
 
 
29 $1,900,000 UFA - - - - - - - -
Yakov Trenin
C
 
 
 
 
28 $1,800,000 $1,800,000 UFA - - - - - - -
Jonathan Quick
 
 
 
 
G
39 $1,100,000 UFA - - - - - - - -
Kale Clague
 
 
 
D
 
27 $1,000,000 $1,000,000 $1,000,000 $1,000,000 UFA - - - - -
Andreas Athanasiou
C
 
 
 
 
31 $777,000 $777,000 $777,000 UFA - - - - - -
Kris Letang
 
 
 
D
 
38 UFA - - - - - - - - -
Michael McCarron
 
 
RW
 
 
30 UFA - - - - - - - - -
TJ Brodie
 
 
 
D
 
35 UFA - - - - - - - - -
Torey Krug
 
 
 
D
 
34 UFA - - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $87,377,000 $64,677,000 $49,377,000 $19,800,000 $13,050,000 $13,050,000 $13,050,000 $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
Philip Tomasino
C
 
 
 
 
24 $1,500,000 RFA - - - - - - - -
Alex Limoges
 
LW
 
 
 
28 $1,000,000 $1,000,000 $1,000,000 $1,000,000 UFA - - - - -
Cam Dineen
 
 
 
D
 
27 $1,000,000 $1,000,000 $1,000,000 $1,000,000 UFA - - - - -
John Leonard
 
LW
 
 
 
27 $1,000,000 $1,000,000 $1,000,000 $1,000,000 UFA - - - - -
Max Sasson
C
 
 
 
 
25 $1,000,000 $1,000,000 RFA - - - - - - -
Arturs Silovs
 
 
 
 
G
24 $1,000,000 RFA - - - - - - - -
Dmitry Kuzmin
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Sam Poulin
 
 
RW
 
 
24 $950,000 $950,000 RFA - - - - - - -
Ivan Ivan
C
LW
RW
 
 
23 $950,000 RFA - - - - - - - -
Ryan C Johnson
 
 
 
D
 
24 $950,000 RFA - - - - - - - -
Jackson Edward
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Jaroslav Chmelar
 
LW
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Matyas Sapovaliv
C
 
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Owen Pickering
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Paul Ludwinski
C
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Ethan Edwards
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Gannon Laroque
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Alex Jefferies
 
LW
 
 
 
24 $875,000 RFA - - - - - - - -
Ole Bjorgvik Holm
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Riley Duran
C
LW
RW
 
 
23 $875,000 RFA - - - - - - - -
Ryan O'Rourke
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Tyrel Bauer
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Isaiah Saville
 
 
 
 
G
25 $850,000 RFA - - - - - - - -
Riley Damiani
C
 
 
 
 
25 $850,000 RFA - - - - - - - -
Santeri Hatakka
 
 
 
D
 
24 $850,000 RFA - - - - - - - -
Eetu Makiniemi
 
 
 
 
G
26 $800,000 RFA - - - - - - - -
Ty Young
 
 
 
 
G
21 $775,000 $775,000 $775,000 RFA - - - - - -
John St Ivany
 
 
 
D
 
26 $775,000 $775,000 RFA - - - - - - -
Jonathan Gruden
C
 
 
 
 
25 $750,000 $750,000 RFA - - - - - - -
Marc McLaughlin
C
 
 
 
 
26 $750,000 $750,000 RFA - - - - - - -
Marcus Hogberg
 
 
 
 
G
31 $750,000 UFA - - - - - - - -
Brady Lyle
 
 
 
D
 
26 RFA - - - - - - - - -
Calle Sjalin
 
 
 
D
 
26 RFA - - - - - - - - -
Joona Koppanen
 
LW
 
 
 
27 RFA - - - - - - - - -
Leon Gawanke
 
 
 
D
 
26 RFA - - - - - - - - -
FARM TOTALS $27,950,000 $15,075,000 $8,150,000 $3,000,000 $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
Todd Richards 59 $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% $140  $0
Level 2: 5000 0% $90  $0
Level 3: 2000 0% $65  $0
Level 4: 4000 0% $42  $0
Level 5: 1000 0% $300  $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 $87,377,000
Estimated Season Expenses $87,377,000

Bank Account
Current Funds $2,192,027
Projected Revenue + $0
Projected Expenses - $87,377,000
Projected Bank Account $-85,184,973
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $87,377,000
Remaining Cap Space $623,000