• RHL Hockey Sim
  •  

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2036/36
Evan Bouchard
 
 
 
D
 
27 $14,520,000 $14,520,000 $14,520,000 $14,520,000 $14,520,000 $14,520,000 $14,520,000 $14,520,000 UFA -
Pavel Buchnevich
 
LW
 
 
 
31 $10,000,000 * $10,000,000 * $10,000,000 * $10,000,000 * $10,000,000 * UFA - - - -
Jake Walman
 
 
 
D
 
30 $6,500,000 $6,500,000 $6,500,000 $6,500,000 UFA - - - - -
Mattias Ekholm
 
 
 
D
 
36 $6,200,000 UFA - - - - - - - -
Adin Hill
 
 
 
 
G
30 $6,000,000 $6,000,000 $6,000,000 UFA - - - - - -
Ryan Lindgren
 
 
 
D
 
28 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 UFA - - - -
Anton Lundell
C
 
 
 
 
25 $5,000,000 $5,000,000 $5,000,000 RFA - - - - - -
Barrett Hayton
C
 
 
 
 
26 $4,600,000 RFA - - - - - - - -
Ilya Lyubushkin
 
 
 
D
 
32 $4,000,000 UFA - - - - - - - -
Frederick Gaudreau
C
 
 
 
 
33 $3,500,000 $3,500,000 $3,500,000 UFA - - - - - -
Trent Frederic
C
 
 
 
 
28 $3,500,000 $3,500,000 UFA - - - - - - -
Jason Dickinson
C
 
 
 
 
31 $3,350,000 $3,350,000 UFA - - - - - - -
Shane Wright
C
 
 
 
 
22 $3,000,000 RFA - - - - - - - -
Spencer Stastney
 
 
 
D
 
26 $2,600,000 $2,600,000 $2,600,000 $2,600,000 UFA - - - - -
Tristan Jarry
 
 
 
 
G
31 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
Curtis Lazar
C
 
 
 
 
31 $1,500,000 $1,500,000 UFA - - - - - - -
Mattias Janmark
C
 
 
 
 
34 $1,500,000 UFA - - - - - - - -
Philippe Myers
 
 
 
D
 
29 $950,000 UFA - - - - - - - -
Bonus $4,400,000 - - - - - - - - -
PRO TOTALS $88,820,000 $64,170,000 $55,820,000 $38,820,000 $29,720,000 $14,520,000 $14,520,000 $14,520,000 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2036/36
Dylan Garand
 
 
 
 
G
24 $1,200,000 $1,200,000 RFA - - - - - - -
Sam Lafferty
C
 
 
 
 
31 $1,150,000 $1,150,000 $1,150,000 UFA - - - - - -
Taylor Ward
 
 
RW
 
 
28 $1,100,000 $1,100,000 UFA - - - - - - -
Oliver Moore
C
 
 
 
 
21 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Alexander Nikishin
 
 
 
D
 
25 $1,000,000 RFA - - - - - - - -
Filip Larsson
 
 
 
 
G
28 $1,000,000 UFA - - - - - - - -
Josh Brown
 
 
 
D
 
32 $1,000,000 UFA - - - - - - - -
Noah Philp
C
 
 
 
 
28 $1,000,000 UFA - - - - - - - -
William Lagesson
 
 
 
D
 
30 $1,000,000 UFA - - - - - - - -
Anton Blidh
 
LW
 
 
 
31 $950,000 UFA - - - - - - - -
Filip Hallander
C
 
 
 
 
26 $950,000 RFA - - - - - - - -
Martin Chromiak
 
 
RW
 
 
24 $950,000 RFA - - - - - - - -
Samuel Bolduc
 
 
 
D
 
26 $950,000 RFA - - - - - - - -
Tyler Pitlick
C
 
 
 
 
35 $950,000 UFA - - - - - - - -
Beau Akey
 
 
 
D
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Connor Clattenburg
C
 
 
 
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Kaden Hammell
 
 
 
D
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Tanner Molendyk
 
 
 
D
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Trevor Connelly
C
LW
RW
 
 
20 $925,000 $925,000 $925,000 RFA - - - - - -
Mattias Havelid
 
 
 
D
 
22 $925,000 $925,000 RFA - - - - - - -
Topias Leinonen
 
 
 
 
G
22 $925,000 $925,000 RFA - - - - - - -
Coulson Pitre
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Patrick Thomas
 
LW
 
 
 
22 $850,000 $850,000 $850,000 RFA - - - - - -
Luke Reid
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
FARM TOTALS $23,175,000 $12,650,000 $7,625,000 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2036/36
Glen Gulutzan 54 $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% $87  $0
Level 2: 5000 0% $54  $0
Level 3: 2000 0% $33  $0
Level 4: 4000 0% $22  $0
Level 5: 1000 0% $185  $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 $88,820,000
Estimated Season Expenses $88,820,000

Bank Account
Current Funds $37,095,523
Projected Revenue + $0
Projected Expenses - $88,820,000
Projected Bank Account $-51,724,477
 
Salary Cap
Salary Cap $104,000,000
Total Payroll $88,820,000
Remaining Cap Space $15,180,000