• 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
Samuel Girard
 
 
 
D
 
27 $6,250,000 RFA - - - - - - - -
Jake Middleton
 
 
 
D
 
30 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - - -
Nino Niederreiter
 
 
RW
 
 
33 $5,000,000 $5,000,000 UFA - - - - - - -
Brandon Carlo
 
 
 
D
 
29 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA - - - - -
Brandon Duhaime
 
 
RW
 
 
28 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA - - - - -
Connor Zary
C
 
 
 
 
24 $4,400,000 $4,400,000 $4,400,000 $4,400,000 RFA - - - - -
Charlie Lindgren
 
 
 
 
G
32 $3,700,000 $3,700,000 UFA - - - - - - -
Claude Giroux
 
 
RW
 
 
38 $3,000,000 $3,000,000 UFA - - - - - - -
Zach Whitecloud
 
 
 
D
 
29 $3,000,000 UFA - - - - - - - -
Anthony Stolarz
 
 
 
 
G
32 $2,800,000 UFA - - - - - - - -
Michael Carcone
 
LW
 
 
 
29 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
Jordan Martinook
 
LW
 
 
 
33 $2,500,000 UFA - - - - - - - -
Martin Pospisil
 
LW
 
 
 
26 $2,250,000 RFA - - - - - - - -
Pontus Holmberg
 
 
RW
 
 
27 $2,000,000 $2,000,000 UFA - - - - - - -
Nikolai Kovalenko
 
 
RW
 
 
26 $1,800,000 $1,800,000 RFA - - - - - - -
Rafael Harvey-Pinard
 
LW
 
 
 
27 $1,500,000 RFA - - - - - - - -
Jakub Vrana
 
LW
 
 
 
30 $1,193,000 $1,193,000 UFA - - - - - - -
Adam Gaudette
 
LW
 
 
 
29 $1,000,000 UFA - - - - - - - -
Dakota Mermis
 
 
 
D
 
32 $1,000,000 UFA - - - - - - - -
Pavel Mintyukov
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Tanner Laczynski
C
 
 
 
 
28 $950,000 UFA - - - - - - - -
Kyle Capobianco
 
 
 
D
 
28 $900,000 $900,000 $900,000 UFA - - - - - -
Tyler Motte
C
LW
RW
 
 
31 $850,000 $850,000 $850,000 UFA - - - - - -
Bonus $8,167,500 - - - - - - - - -
PRO TOTALS $69,710,500 $40,293,000 $22,650,000 $18,400,000 $0 $0 $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
Nicolas Aube-Kubel
 
 
RW
 
 
29 $2,200,000 UFA - - - - - - - -
Tye Kartye
 
LW
 
 
 
24 $1,200,000 $1,200,000 RFA - - - - - - -
Alex Kannok-Leipert
 
 
 
D
 
25 $950,000 RFA - - - - - - - -
Egor Sokolov
 
LW
 
 
 
25 $950,000 RFA - - - - - - - -
Benjamin Jones
C
 
 
 
 
27 $900,000 $900,000 $900,000 UFA - - - - - -
Kyle Clifford
 
LW
 
 
 
35 $899,000 UFA - - - - - - - -
Jujhar Khaira
 
LW
 
 
 
31 $894,000 $894,000 UFA - - - - - - -
Fabian Wagner
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Jake Furlong
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Julian Lutz
C
LW
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Otto Stenberg
C
LW
RW
 
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
William Stromgren
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Alexander Campbell
C
 
 
 
 
25 $875,000 RFA - - - - - - - -
Jesper Wallstedt
 
 
 
 
G
23 $875,000 RFA - - - - - - - -
Oskar Olausson
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
Ronan Seeley
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Tyler Tullio
 
 
RW
 
 
24 $875,000 RFA - - - - - - - -
Brian Pinho
 
 
RW
 
 
30 $850,000 UFA - - - - - - - -
Henri Nikkanen
C
 
 
 
 
24 $800,000 RFA - - - - - - - -
Lucas Condotta
C
 
 
 
 
28 $800,000 UFA - - - - - - - -
Reece Newkirk
C
 
 
 
 
25 $800,000 RFA - - - - - - - -
Sergey Murashov
 
 
 
 
G
22 $775,000 $775,000 $775,000 RFA - - - - - -
Mitchell Weeks
 
 
 
 
G
24 $775,000 $775,000 RFA - - - - - - -
Cavan Fitzgerald
 
 
 
D
 
29 $775,000 UFA - - - - - - - -
Chase Priskie
 
 
 
D
 
30 $775,000 UFA - - - - - - - -
Joey Keane
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
Luke Philp
C
 
 
 
 
30 $775,000 UFA - - - - - - - -
FARM TOTALS $24,643,000 $8,919,000 $5,175,000 $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 $69,710,500
Estimated Season Expenses $69,710,500

Bank Account
Current Funds $29,576,369
Projected Revenue + $0
Projected Expenses - $69,710,500
Projected Bank Account $-40,134,131
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $69,710,500
Remaining Cap Space $18,289,500