• 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
Filip Hronek
 
 
 
D
 
28 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 UFA - -
Samuel Girard
 
 
 
D
 
27 $6,250,000 RFA - - - - - - - -
Rickard Rakell
 
 
RW
 
 
32 $5,500,000 $5,500,000 UFA - - - - - - -
Phillip Danault
C
 
 
 
 
32 $5,000,000 UFA - - - - - - - -
Brandon Carlo
 
 
 
D
 
29 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA - - - - -
Olli Maatta
 
 
 
D
 
31 $4,035,000 UFA - - - - - - - -
Charlie Lindgren
 
 
 
 
G
32 $3,700,000 $3,700,000 UFA - - - - - - -
Ryan McLeod
C
 
 
 
 
26 $2,200,000 RFA - - - - - - - -
Pontus Holmberg
 
 
RW
 
 
26 $2,000,000 $2,000,000 RFA - - - - - - -
Victor Soderstrom
 
 
 
D
 
24 $1,250,000 $1,250,000 RFA - - - - - - -
Matthew Kessel
 
 
 
D
 
25 $1,000,000 RFA - - - - - - - -
Pavel Mintyukov
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Tanner Laczynski
C
 
 
 
 
28 $950,000 UFA - - - - - - - -
Jesper Wallstedt
 
 
 
 
G
23 $875,000 RFA - - - - - - - -
Oskar Olausson
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
Austin Strand
 
 
 
D
 
28 RFA - - - - - - - - -
Blake Hillman
 
 
 
D
 
29 UFA - - - - - - - - -
Brogan Rafferty
 
 
 
D
 
30 UFA - - - - - - - - -
Christian Dvorak
C
 
 
 
 
29 UFA - - - - - - - - -
Greg Meireles
 
 
RW
 
 
26 RFA - - - - - - - - -
Kyle Capobianco
 
 
 
D
 
28 RFA - - - - - - - - -
Nathan Sucese
 
LW
 
 
 
29 UFA - - - - - - - - -
Tyler Bertuzzi
 
LW
 
 
 
30 UFA - - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $46,335,000 $25,150,000 $11,750,000 $11,750,000 $7,250,000 $7,250,000 $7,250,000 $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
Alex Kannok-Leipert
 
 
 
D
 
25 $950,000 RFA - - - - - - - -
Tyler Angle
C
 
 
 
 
25 $900,000 RFA - - - - - - - -
Fabian Wagner
C
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Jake Furlong
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Julian Lutz
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Konsta Helenius
C
 
RW
 
 
19 $875,000 $875,000 $875,000 RFA - - - - - -
Samuel Honzek
C
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Alexander Campbell
C
LW
 
 
 
24 $875,000 RFA - - - - - - - -
Gage Alexander
 
 
 
 
G
23 $875,000 RFA - - - - - - - -
Jack Finley
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Tyler Tullio
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
Lucas Condotta
C
 
 
 
 
28 $800,000 UFA - - - - - - - -
Sergey Murashov
 
 
 
 
G
21 $775,000 $775,000 $775,000 RFA - - - - - -
Aaron Aragon
C
LW
RW
 
 
28 RFA - - - - - - - - -
Aaron Luchuk
C
LW
RW
 
 
28 RFA - - - - - - - - -
Adam Brooks
C
 
 
 
 
29 UFA - - - - - - - - -
Adam Brubacher
 
 
 
D
 
30 UFA - - - - - - - - -
Andrew Welinski
 
 
 
D
 
32 UFA - - - - - - - - -
Benjamin Jones
C
 
 
 
 
26 RFA - - - - - - - - -
Cale Morris
 
 
 
 
G
29 UFA - - - - - - - - -
Cameron Gaunce
 
 
 
D
 
35 UFA - - - - - - - - -
Erik Kallgren
 
 
 
 
G
29 UFA - - - - - - - - -
Filip Johansson
 
 
 
D
 
25 RFA - - - - - - - - -
Henri Nikkanen
C
 
 
 
 
24 RFA - - - - - - - - -
Jonathan Dugan
 
LW
 
 
 
27 RFA - - - - - - - - -
Kyle Criscuolo
C
 
 
 
 
33 UFA - - - - - - - - -
Matt Irwin
 
 
 
D
 
38 UFA - - - - - - - - -
Mikhail Maltsev
 
LW
 
 
 
27 RFA - - - - - - - - -
Otto Koivula
 
LW
 
 
 
27 RFA - - - - - - - - -
Reece Newkirk
C
 
 
 
 
24 RFA - - - - - - - - -
Steven Fogarty
C
 
 
 
 
32 UFA - - - - - - - - -
FARM TOTALS $11,300,000 $5,150,000 $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
Dan Bylsma 55 $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% $86  $0
Level 2: 5000 0% $55  $0
Level 3: 2000 0% $34  $0
Level 4: 4000 0% $31  $0
Level 5: 1000 0% $193  $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 $46,335,000
Estimated Season Expenses $46,335,000

Bank Account
Current Funds $9,685,174
Projected Revenue + $0
Projected Expenses - $46,335,000
Projected Bank Account $-36,649,826
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $46,335,000
Remaining Cap Space $41,665,000