• 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
Evander Kane
 
LW
 
 
 
34 $7,000,000 UFA - - - - - - - -
Mattias Ekholm
 
 
 
D
 
35 $6,200,000 $6,200,000 UFA - - - - - - -
Adin Hill
 
 
 
 
G
29 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - - - -
Ryan Lindgren
 
 
 
D
 
27 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 UFA - - -
Anton Lundell
C
 
 
 
 
24 $5,000,000 $5,000,000 $5,000,000 $5,000,000 RFA - - - - -
Ryan Strome
C
 
 
 
 
32 $5,000,000 $5,000,000 UFA - - - - - - -
Cam York
 
 
 
D
 
24 $4,750,000 RFA - - - - - - - -
Barrett Hayton
C
 
 
 
 
25 $4,600,000 $4,600,000 RFA - - - - - - -
Ilya Lyubushkin
 
 
 
D
 
31 $4,000,000 $4,000,000 UFA - - - - - - -
Casey Cizikas
C
 
 
 
 
34 $4,000,000 * UFA - - - - - - - -
Evan Bouchard
 
 
 
D
 
26 $4,000,000 RFA - - - - - - - -
Jonathan Drouin
 
LW
 
 
 
30 $4,000,000 UFA - - - - - - - -
Tommy Novak
C
 
 
 
 
28 $3,500,000 $3,500,000 UFA - - - - - - -
Vincent Desharnais
 
 
 
D
 
29 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Corey Perry
 
 
RW
 
 
40 $2,000,000 UFA - - - - - - - -
Jake Walman
 
 
 
D
 
29 $2,000,000 UFA - - - - - - - -
Mattias Janmark
C
 
 
 
 
33 $1,500,000 $1,500,000 UFA - - - - - - -
Max Jones
 
LW
 
 
 
27 $1,250,000 RFA - - - - - - - -
Akira Schmid
 
 
 
 
G
25 $1,000,000 $1,000,000 RFA - - - - - - -
Jeff Skinner
 
LW
 
 
 
33 UFA - - - - - - - - -
Justin Danforth
 
 
RW
 
 
32 UFA - - - - - - - - -
Kevin Rooney
C
 
 
 
 
32 UFA - - - - - - - - -
Pavel Buchnevich
 
LW
 
 
 
30 UFA - - - - - - - - -
Bonus $2,500,000 - - - - - - - - -
PRO TOTALS $75,500,000 $44,000,000 $18,200,000 $16,200,000 $5,200,000 $5,200,000 $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
Filip Larsson
 
 
 
 
G
27 $1,000,000 $1,000,000 UFA - - - - - - -
Nikita Alexandrov
C
 
 
 
 
25 $1,000,000 $1,000,000 RFA - - - - - - -
Ben Hutton
 
 
 
D
 
32 $1,000,000 UFA - - - - - - - -
Connor Mackey
 
 
 
D
 
29 $1,000,000 UFA - - - - - - - -
Devin Shore
C
 
 
 
 
31 $1,000,000 UFA - - - - - - - -
Jack Ahcan
 
 
 
D
 
28 $1,000,000 UFA - - - - - - - -
Radim Simek
 
 
 
D
 
33 $1,000,000 UFA - - - - - - - -
Samuel Bolduc
 
 
 
D
 
25 $950,000 $950,000 RFA - - - - - - -
Adam Wilsby
 
 
 
D
 
25 $950,000 RFA - - - - - - - -
Gabriel Fortier
 
LW
 
 
 
25 $950,000 RFA - - - - - - - -
Jake Leschyshyn
C
 
 
 
 
26 $950,000 RFA - - - - - - - -
Mason Primeau
C
 
 
 
 
24 $950,000 RFA - - - - - - - -
Shane Wright
C
 
 
 
 
21 $950,000 RFA - - - - - - - -
Coulson Pitre
C
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Dylan Garand
 
 
 
 
G
23 $875,000 RFA - - - - - - - -
Martin Chromiak
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
Colten Ellis
 
 
 
 
G
25 $850,000 $850,000 RFA - - - - - - -
Luke Henman
C
 
 
 
 
25 $850,000 RFA - - - - - - - -
Luke Reid
 
 
 
D
 
24 $775,000 $775,000 RFA - - - - - - -
Austin Watson
 
LW
 
 
 
33 UFA - - - - - - - - -
Collin Delia
 
 
 
 
G
31 UFA - - - - - - - - -
Greg McKegg
C
 
 
 
 
33 UFA - - - - - - - - -
Jordan Oesterle
 
 
 
D
 
33 UFA - - - - - - - - -
Kyle Clifford
 
LW
 
 
 
34 UFA - - - - - - - - -
Max Willman
C
 
 
 
 
30 UFA - - - - - - - - -
Oskar Lindblom
 
LW
 
 
 
29 UFA - - - - - - - - -
FARM TOTALS $17,800,000 $5,450,000 $875,000 $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
Glen Gulutzan 53 $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% $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 $75,500,000
Estimated Season Expenses $75,500,000

Bank Account
Current Funds $32,871,236
Projected Revenue + $0
Projected Expenses - $75,500,000
Projected Bank Account $-42,628,764
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $75,500,000
Remaining Cap Space $12,500,000