• 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
Dylan Strome
C
 
 
 
 
28 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - -
Jordan Kyrou
C
 
 
 
 
27 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - -
Juuse Saros
 
 
 
 
G
30 $6,000,000 $6,000,000 $6,000,000 UFA - - - - - -
Jake Middleton
 
 
 
D
 
29 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - - -
Mason Marchment
 
LW
 
 
 
30 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - - -
Lawson Crouse
 
LW
 
 
 
28 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Carter Verhaeghe
C
 
 
 
 
30 $4,750,000 UFA - - - - - - - -
Alexander Kerfoot
C
 
 
 
 
31 $4,200,000 UFA - - - - - - - -
Laurent Brossoit
 
 
 
 
G
32 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Nick Jensen
 
 
 
D
 
35 $3,000,000 $3,000,000 UFA - - - - - - -
Brandon Saad
 
LW
 
 
 
33 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
Michael Carcone
 
LW
 
 
 
29 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
Travis Boyd
C
 
 
 
 
32 $1,500,000 $1,500,000 UFA - - - - - - -
Kyle Burroughs
 
 
 
D
 
30 $1,250,000 $1,250,000 $1,250,000 UFA - - - - - -
Logan Stankoven
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Jake Evans
C
 
 
 
 
29 UFA - - - - - - - - -
JT Compher
 
LW
 
 
 
30 UFA - - - - - - - - -
Sean Walker
 
 
 
D
 
31 UFA - - - - - - - - -
Bonus $2,500,000 - - - - - - - - -
PRO TOTALS $63,075,000 $51,625,000 $46,250,000 $26,000,000 $16,000,000 $16,000,000 $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
Bobby Brink
C
LW
RW
 
 
24 $2,500,000 $2,500,000 RFA - - - - - - -
Nico Daws
 
 
 
 
G
25 $1,000,000 RFA - - - - - - - -
Chase Wheatcroft
C
LW
RW
 
 
23 $950,000 RFA - - - - - - - -
Mark Friedman
 
 
 
D
 
30 $950,000 UFA - - - - - - - -
Artem Duda
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Artyom Levshunov
 
 
 
D
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Felix Unger Sorum
 
 
RW
 
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Jagger Firkus
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Luca Cagnoni
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Rutger McGroarty
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Yegor Sidorov
 
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Adam Sykora
C
LW
RW
 
 
21 $875,000 $875,000 RFA - - - - - - -
Fedor Svechkov
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Olen Zellweger
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Drew Commesso
 
 
 
 
G
23 $875,000 RFA - - - - - - - -
Lukas Svejkovsky
 
 
RW
 
 
24 $875,000 RFA - - - - - - - -
Raivis Ansons
 
LW
 
 
 
23 $875,000 RFA - - - - - - - -
Matthew Stienburg
C
LW
RW
 
 
25 $850,000 RFA - - - - - - - -
Ilya Solovyov
 
 
 
D
 
25 $800,000 RFA - - - - - - - -
Jackson Berezowski
C
 
 
 
 
23 $775,000 RFA - - - - - - - -
Vladislav Firstov
 
LW
 
 
 
24 $775,000 RFA - - - - - - - -
Nic Petan
C
 
 
 
 
30 UFA - - - - - - - - -
Peter Holland
C
LW
RW
 
 
34 UFA - - - - - - - - -
Roland McKeown
 
 
 
D
 
29 UFA - - - - - - - - -
Steven Kampfer
 
 
 
D
 
37 UFA - - - - - - - - -
FARM TOTALS $19,975,000 $11,250,000 $6,125,000 $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
Scott Mellanby 57 $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% $80  $0
Level 2: 5000 0% $45  $0
Level 3: 2000 0% $25  $0
Level 4: 4000 0% $20  $0
Level 5: 1000 0% $195  $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 $63,075,000
Estimated Season Expenses $63,075,000

Bank Account
Current Funds $-4,169,709
Projected Revenue + $0
Projected Expenses - $63,075,000
Projected Bank Account $-67,244,709
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $63,075,000
Remaining Cap Space $24,925,000