• RHL Hockey Sim
  •  

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Matt Roy
 
 
 
D
 
29 $6,250,000 $6,250,000 $6,250,000 $6,250,000 $6,250,000 $6,250,000 $6,250,000 UFA - -
Darcy Kuemper
 
 
 
 
G
34 $5,500,000 $5,500,000 $5,500,000 UFA - - - - - -
Artem Zub
 
 
 
D
 
29 $5,000,000 * $5,000,000 * $5,000,000 * UFA - - - - - -
Noah Juulsen
 
 
 
D
 
27 $4,500,000 * RFA - - - - - - - -
Chris Tierney
C
 
 
 
 
30 $4,250,000 UFA - - - - - - - -
Blake Lizotte
C
 
 
 
 
27 $2,750,000 $2,750,000 $2,750,000 $2,750,000 UFA - - - - -
Sebastian D Aho
 
 
 
D
 
28 $2,700,000 $2,700,000 $2,700,000 UFA - - - - - -
Michael Eyssimont
C
 
 
 
 
28 $2,500,000 $2,500,000 $2,500,000 $2,500,000 UFA - - - - -
Adam Erne
 
LW
 
 
 
29 $2,500,000 $2,500,000 UFA - - - - - - -
Oliver Kylington
 
 
 
D
 
27 $2,500,000 RFA - - - - - - - -
Ryan Donato
C
 
 
 
 
28 $2,500,000 UFA - - - - - - - -
Alexey Toropchenko
 
 
RW
 
 
25 $2,150,000 $2,150,000 RFA - - - - - - -
Oliver Wahlstrom
 
 
RW
 
 
24 $2,145,000 $2,145,000 $2,145,000 RFA - - - - - -
Ryan Lomberg
 
LW
 
 
 
30 $1,750,000 $1,750,000 UFA - - - - - - -
Klim Kostin
C
 
 
 
 
25 $1,600,000 $1,600,000 RFA - - - - - - -
Carter Hart
 
 
 
 
G
26 $1,509,999 $1,509,999 $1,509,999 $1,509,999 UFA - - - - -
Simon Benoit
 
 
 
D
 
26 $1,410,000 * $1,410,000 * RFA - - - - - - -
Riley Stillman
 
 
 
D
 
26 $1,350,000 RFA - - - - - - - -
Parker Kelly
 
LW
 
 
 
25 $1,250,000 $1,250,000 RFA - - - - - - -
Michael Pezzetta
 
LW
 
 
 
26 $1,100,000 RFA - - - - - - - -
Alex Barre-Boulet
C
 
 
 
 
27 $1,000,000 $1,000,000 $1,000,000 $1,000,000 UFA - - - - -
Ben Meyers
C
 
 
 
 
26 $1,000,000 RFA - - - - - - - -
David Jiricek
 
 
 
D
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Zach Aston-Reese
C
 
 
 
 
30 $950,000 $950,000 $950,000 UFA - - - - - -
Mason Morelli
 
LW
 
 
 
28 $950,000 $950,000 UFA - - - - - - -
Georgi Romanov
 
 
 
 
G
25 $950,000 RFA - - - - - - - -
Will Cuylle
 
LW
 
 
 
22 $925,000 RFA - - - - - - - -
Alex Lyon
 
 
 
 
G
32 $900,000 UFA - - - - - - - -
Ivan Miroshnichenko
 
LW
 
 
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Ville Ottavainen
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Robin Salo
 
 
 
D
 
26 $875,000 RFA - - - - - - - -
Jack Studnicka
C
 
 
 
 
25 $850,000 RFA - - - - - - - -
Brandon Scanlin
 
 
 
D
 
25 $825,000 $825,000 RFA - - - - - - -
Ryan Mast
 
 
 
D
 
21 $775,000 $775,000 $775,000 RFA - - - - - -
Dmitry Ovchinnikov
 
LW
 
 
 
22 $775,000 $775,000 RFA - - - - - - -
Pierrick Dube
 
 
RW
 
 
23 $750,000 RFA - - - - - - - -
Bonus $9,725,000 - - - - - - - - -
PRO TOTALS $79,164,999 $46,989,999 $33,779,999 $14,009,999 $6,250,000 $6,250,000 $6,250,000 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Justin Barron
 
 
 
D
 
23 $1,250,000 RFA - - - - - - - -
Simon Holmstrom
 
 
RW
 
 
23 $975,000 $975,000 RFA - - - - - - -
Connor Bedard
C
 
 
 
 
19 $950,000 $950,000 $950,000 RFA - - - - - -
Kevin Korchinski
 
 
 
D
 
20 $950,000 $950,000 $950,000 RFA - - - - - -
Kim Nousiainen
 
 
 
D
 
24 $875,000 RFA - - - - - - - -
Tyler Madden
C
 
 
 
 
25 $825,000 $825,000 RFA - - - - - - -
Talyn Boyko
 
 
 
 
G
22 $775,000 $775,000 $775,000 RFA - - - - - -
Jeff Malott
 
LW
 
 
 
28 $775,000 $775,000 UFA - - - - - - -
Justin Kirkland
C
 
 
 
 
28 $775,000 $775,000 UFA - - - - - - -
Matt Luff
 
 
RW
 
 
27 $775,000 $775,000 UFA - - - - - - -
FARM TOTALS $8,925,000 $6,800,000 $2,675,000 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Peter Laviolette 60 $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% $95  $0
Level 2: 5000 0% $55  $0
Level 3: 2000 0% $33  $0
Level 4: 4000 0% $20  $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 $79,164,999
Estimated Season Expenses $79,164,999

Bank Account
Current Funds $40,251,146
Projected Revenue + $0
Projected Expenses - $79,164,999
Projected Bank Account $-38,913,853
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $79,164,999
Remaining Cap Space $4,335,001