• 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
Ukko-Pekka Luukkonen
 
 
 
 
G
26 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - -
Niko Mikkola
 
 
 
D
 
29 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - - -
Connor Brown
 
 
RW
 
 
31 $5,000,000 $5,000,000 UFA - - - - - - -
Andrew Mangiapane
 
LW
 
 
 
29 $4,750,000 $4,750,000 UFA - - - - - - -
Connor Clifton
 
 
 
D
 
30 $4,000,000 $4,000,000 $4,000,000 UFA - - - - - -
Martin Fehervary
 
 
 
D
 
26 $3,500,000 $3,500,000 RFA - - - - - - -
Calle Jarnkrok
C
 
 
 
 
34 $3,000,000 $3,000,000 UFA - - - - - - -
Brandon Bussi
 
 
 
 
G
27 $2,000,000 RFA - - - - - - - -
Clay Stevenson
 
 
 
 
G
26 $1,400,000 * $1,400,000 * $1,400,000 * UFA - - - - - -
Marc Del Gaizo
 
 
 
D
 
26 $1,200,000 $1,200,000 $1,200,000 UFA - - - - - -
Marcus Johansson
 
LW
 
 
 
35 $1,150,000 $1,150,000 UFA - - - - - - -
Valtteri Puustinen
 
 
RW
 
 
26 $1,000,000 RFA - - - - - - - -
Zach Sanford
 
LW
 
 
 
31 $1,000,000 UFA - - - - - - - -
Alex Steeves
C
 
 
 
 
26 $950,000 $950,000 $950,000 UFA - - - - - -
Kalvyn Watson
C
LW
RW
 
 
23 $950,000 RFA - - - - - - - -
Matthew Phillips
C
 
 
 
 
27 $950,000 RFA - - - - - - - -
Matthew Seminoff
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Brady Keeper
 
 
 
D
 
29 UFA - - - - - - - - -
Brandon Fortunato
 
 
 
D
 
29 UFA - - - - - - - - -
Marc Staal
 
 
 
D
 
38 UFA - - - - - - - - -
Mark Giordano
 
 
 
D
 
42 UFA - - - - - - - - -
Bonus $23,750,000 - - - - - - - - -
PRO TOTALS $65,475,000 $35,825,000 $17,550,000 $10,000,000 $5,000,000 $5,000,000 $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
Dylan Cozens
C
 
 
 
 
24 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - -
Philip Broberg
 
 
 
D
 
24 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 UFA -
Ville Husso
 
 
 
 
G
30 $6,500,000 UFA - - - - - - - -
Matthew Murray
 
 
 
 
G
27 $2,000,000 RFA - - - - - - - -
Calen Addison
 
 
 
D
 
25 $1,500,000 $1,500,000 RFA - - - - - - -
Denton Mateychuk
 
 
 
D
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Frank Nazar
C
 
RW
 
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Adam Fantilli
C
 
 
 
 
21 $950,000 $950,000 RFA - - - - - - -
Leo Carlsson
C
 
 
 
 
21 $950,000 $950,000 RFA - - - - - - -
Matthew Knies
 
LW
 
 
 
23 $950,000 $950,000 RFA - - - - - - -
Will Smith
C
 
RW
 
 
20 $950,000 $950,000 RFA - - - - - - -
Georgi Merkulov
 
LW
 
 
 
25 $950,000 RFA - - - - - - - -
Jackson Lacombe
 
 
 
D
 
24 $950,000 RFA - - - - - - - -
Marat Khusnutdinov
C
 
 
 
 
23 $950,000 RFA - - - - - - - -
Matthew Rempe
C
LW
RW
 
 
23 $950,000 RFA - - - - - - - -
Magnus Chrona
 
 
 
 
G
25 $900,000 RFA - - - - - - - -
Gavin Brindley
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Hunter Brzustewicz
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Jonathan Lekkerimaki
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Tristan Broz
C
LW
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Ethan Cardwell
C
LW
RW
 
 
23 $875,000 RFA - - - - - - - -
Jeremy Poirier
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Shakir Mukhamadullin
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Topi Niemela
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Tyson Kozak
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
William Eklund
 
LW
 
 
 
23 $875,000 RFA - - - - - - - -
Francesco Arcuri
C
LW
RW
 
 
22 $775,000 $775,000 RFA - - - - - - -
Garin Bjorklund
 
 
 
 
G
23 $775,000 RFA - - - - - - - -
Simon Lundmark
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
Tanner Pearson
 
LW
 
 
 
33 UFA - - - - - - - - -
FARM TOTALS $45,225,000 $25,225,000 $18,275,000 $13,750,000 $13,750,000 $13,750,000 $13,750,000 $6,750,000 $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
Darryl Sutter 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% $80  $0
Level 2: 5000 0% $50  $0
Level 3: 2000 0% $30  $0
Level 4: 4000 0% $20  $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 $65,475,000
Estimated Season Expenses $65,475,000

Bank Account
Current Funds $10,125,430
Projected Revenue + $0
Projected Expenses - $65,475,000
Projected Bank Account $-55,349,570
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $65,475,000
Remaining Cap Space $22,525,000