• 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
Filip Hronek
 
 
 
D
 
29 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 UFA - - -
Darren Raddysh
 
 
 
D
 
30 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - - - - -
Cam York
 
 
 
D
 
25 $6,250,000 $6,250,000 $6,250,000 $6,250,000 $6,250,000 $6,250,000 UFA - - -
Thatcher Demko
 
 
 
 
G
31 $5,750,000 UFA - - - - - - - -
Ryan Hartman
 
 
RW
 
 
32 $5,100,000 UFA - - - - - - - -
Cody Ceci
 
 
 
D
 
33 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - - -
Ryan Strome
C
 
 
 
 
33 $5,000,000 UFA - - - - - - - -
Conor Garland
 
 
RW
 
 
30 $4,900,000 $4,900,000 UFA - - - - - - -
John Marino
 
 
 
D
 
29 $4,400,000 UFA - - - - - - - -
Johnathan Kovacevic
 
 
 
D
 
29 $3,100,000 $3,100,000 $3,100,000 UFA - - - - - -
Joel Armia
 
 
RW
 
 
33 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Jonny Brodzinski
C
 
 
 
 
33 $2,000,000 $2,000,000 UFA - - - - - - -
Paul Cotter
C
 
 
 
 
27 $1,650,000 $1,650,000 UFA - - - - - - -
Beck Malenstyn
 
LW
 
 
 
28 $1,350,000 UFA - - - - - - - -
Troy Stecher
 
 
 
D
 
32 $1,300,000 UFA - - - - - - - -
Sam Malinski
 
 
 
D
 
28 $1,250,000 $1,250,000 UFA - - - - - - -
Adam Edstrom
C
 
 
 
 
26 $1,000,000 RFA - - - - - - - -
Matvei Michkov
 
 
RW
 
 
22 $950,000 $950,000 RFA - - - - - - -
Joey Anderson
 
 
RW
 
 
28 $900,000 $900,000 UFA - - - - - - -
Anthony Duclair
 
LW
 
 
 
31 UFA - - - - - - - - -
Will Borgen
 
 
 
D
 
30 UFA - - - - - - - - -
William Carrier
 
LW
 
 
 
32 UFA - - - - - - - - -
Bonus $5,550,000 - - - - - - - - -
PRO TOTALS $72,700,000 $43,250,000 $31,600,000 $25,500,000 $13,500,000 $13,500,000 $0 $0 $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
Zayne Parekh
 
 
 
D
 
20 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Joel Blomqvist
 
 
 
 
G
24 $950,000 $950,000 RFA - - - - - - -
Lleyton Roed
C
LW
RW
 
 
24 $950,000 RFA - - - - - - - -
David Edstrom
C
 
 
 
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Dmitri Simashev
 
 
 
D
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Igor Chernyshov
 
LW
 
 
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Quentin Musty
C
LW
RW
 
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Carter Mazur
 
 
RW
 
 
24 $900,000 $900,000 RFA - - - - - - -
Dalibor Dvorsky
C
 
 
 
 
21 $875,000 $875,000 RFA - - - - - - -
Colton Dach
 
LW
 
 
 
23 $875,000 RFA - - - - - - - -
Jacob Melanson
C
LW
RW
 
 
23 $875,000 RFA - - - - - - - -
Nathan Gaucher
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Nico Myatovic
 
LW
 
 
 
22 $875,000 RFA - - - - - - - -
Mikulas Hovorka
 
 
 
D
 
25 $850,000 $850,000 RFA - - - - - - -
Hunter McKown
C
 
 
 
 
24 $850,000 RFA - - - - - - - -
Jason Polin
C
LW
RW
 
 
27 $800,000 $800,000 UFA - - - - - - -
Corey Schueneman
 
 
 
D
 
31 $800,000 UFA - - - - - - - -
Jakub Skarek
 
 
 
 
G
27 $775,000 RFA - - - - - - - -
John Hayden
C
 
 
 
 
31 $775,000 UFA - - - - - - - -
Kaleb Lawrence
C
LW
RW
 
 
23 $775,000 RFA - - - - - - - -
Calle Rosen
 
 
 
D
 
32 UFA - - - - - - - - -
Devin Cooley
 
 
 
 
G
29 UFA - - - - - - - - -
Gabriel Carriere
 
 
 
 
G
26 RFA - - - - - - - - -
Kyle McDonald
C
LW
RW
 
 
24 RFA - - - - - - - - -
Ryan McAllister
C
LW
RW
 
 
25 RFA - - - - - - - - -
FARM TOTALS $17,500,000 $9,075,000 $4,700,000 $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
Michel Therrien 63 $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% $85  $0
Level 2: 5000 0% $50  $0
Level 3: 2000 0% $26  $0
Level 4: 4000 0% $19  $0
Level 5: 1000 0% $184  $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 $72,700,000
Estimated Season Expenses $72,700,000

Bank Account
Current Funds $35,152,026
Projected Revenue + $0
Projected Expenses - $72,700,000
Projected Bank Account $-37,547,974
 
Salary Cap
Salary Cap $104,000,000
Total Payroll $72,700,000
Remaining Cap Space $31,300,000