• RHL Hockey Sim
  • Day 2Game 12
    Avalanche0
    Blackhawks0
    Preview 0 Likes
  • Day 4Game 27
    Avalanche0
    Jets0
    Preview 0 Likes
  • Day 6Game 42
    Avalanche0
    Mammoth0
    Preview 0 Likes
  • Day 8Game 57
    Avalanche
    Predators
    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
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 - - - - - -
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 - - - - - -
Sean Durzi
 
 
 
D
 
27 $4,800,000 $4,800,000 $4,800,000 $4,800,000 $4,800,000 $4,800,000 $4,800,000 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 - - - - - -
Brandon Tanev
 
LW
 
 
 
34 $2,500,000 $2,500,000 $2,500,000 $2,500,000 UFA - - - - -
Matt Grzelcyk
 
 
 
D
 
31 $2,500,000 UFA - - - - - - - -
Philip Tomasino
C
 
 
 
 
24 $1,500,000 RFA - - - - - - - -
Jonathan Quick
 
 
 
 
G
39 $1,100,000 UFA - - - - - - - -
Cam Dineen
 
 
 
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 - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $89,177,000 $64,377,000 $50,877,000 $21,300,000 $12,050,000 $12,050,000 $12,050,000 $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
Arturs Silovs
 
 
 
 
G
24 $1,000,000 RFA - - - - - - - -
Collin Graf
 
 
RW
 
 
23 $950,000 $950,000 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
 
 
 
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
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Ethan Edwards
 
 
 
D
 
23 $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 - - - - - - - -
Santeri Hatakka
 
 
 
D
 
24 $850,000 RFA - - - - - - - -
Ty Young
 
 
 
 
G
21 $775,000 $775,000 $775,000 RFA - - - - - -
Jere Innala
 
LW
 
 
 
27 $775,000 RFA - - - - - - - -
Ryan Schmelzer
C
 
 
 
 
32 $775,000 UFA - - - - - - - -
FARM TOTALS $18,550,000 $8,875,000 $5,150,000 $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
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 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 $8,107,000
Pro Year To Date Expenses $8,107,000
Farm Expenses Per Days $2,410,000
Farm Year To Date Expenses $2,410,000
Pro Payroll $89,177,000
Estimated Season Expenses $99,694,000

Bank Account
Current Funds $47,864,106
Projected Revenue + $0
Projected Expenses - $99,694,000
Projected Bank Account $-51,829,894
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $89,177,000
Remaining Cap Space $-1,177,000