• 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
Adrian Kempe
C
LW
RW
 
 
30 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - -
Mark Stone
 
 
RW
 
 
34 $8,000,000 UFA - - - - - - - -
Linus Ullmark
 
 
 
 
G
33 $7,000,000 UFA - - - - - - - -
Joel Eriksson Ek
C
 
 
 
 
29 $5,500,000 UFA - - - - - - - -
Alex Iafallo
 
LW
 
 
 
33 $5,250,000 $5,250,000 $5,250,000 UFA - - - - - -
Jack Roslovic
C
 
 
 
 
29 $4,750,000 $4,750,000 $4,750,000 UFA - - - - - -
Jack Quinn
 
 
RW
 
 
25 $4,500,000 $4,500,000 $4,500,000 RFA - - - - - -
Erik Gudbranson
 
 
 
D
 
34 $3,000,000 $3,000,000 UFA - - - - - - -
Lukas Dostal
 
 
 
 
G
26 $2,600,000 RFA - - - - - - - -
Luke Kunin
C
 
 
 
 
29 $1,800,000 $1,800,000 UFA - - - - - - -
Drew Helleson
 
 
 
D
 
25 $1,400,000 $1,400,000 RFA - - - - - - -
Marc-Edouard Vlasic
 
 
 
D
 
39 $1,100,000 * UFA - - - - - - - -
Tristan Luneau
 
 
 
D
 
22 $950,000 RFA - - - - - - - -
Alec Martinez
 
 
 
D
 
39 $900,000 * $900,000 * UFA - - - - - - -
Matt Savoie
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Brayden McNabb
 
 
 
D
 
35 UFA - - - - - - - - -
Brendan Smith
 
 
 
D
 
37 UFA - - - - - - - - -
Daniel Sprong
 
 
RW
 
 
29 UFA - - - - - - - - -
Jeremy Lauzon
 
 
 
D
 
29 UFA - - - - - - - - -
Josh Mahura
 
 
 
D
 
28 RFA - - - - - - - - -
Kaapo Kakko
 
 
RW
 
 
25 RFA - - - - - - - - -
Kevin Stenlund
C
 
 
 
 
30 UFA - - - - - - - - -
Tomas Tatar
 
LW
 
 
 
36 UFA - - - - - - - - -
Bonus $5,600,000 - - - - - - - - -
PRO TOTALS $61,225,000 $30,475,000 $22,500,000 $8,000,000 $8,000,000 $8,000,000 $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
Cam Atkinson
 
 
RW
 
 
37 $5,600,000 UFA - - - - - - - -
Joona Koppanen
 
LW
 
 
 
28 $1,000,000 UFA - - - - - - - -
Adam Engstrom
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Hunter Haight
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Parker Bell
 
LW
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Adam Ginning
 
 
 
D
 
26 $875,000 RFA - - - - - - - -
Caedan Bankier
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Gavin White
 
 
 
D
 
24 $875,000 RFA - - - - - - - -
Riley Fiddler-Schultz
C
 
 
 
 
24 $875,000 RFA - - - - - - - -
Jeremy Davies
 
 
 
D
 
30 $850,000 $850,000 UFA - - - - - - -
Isaak Phillips
 
 
 
D
 
25 $800,000 RFA - - - - - - - -
Josh Davies
 
LW
 
 
 
22 $775,000 $775,000 RFA - - - - - - -
Akito Hirose
 
 
 
D
 
27 RFA - - - - - - - - -
Alexander Kisakov
 
 
RW
 
 
24 RFA - - - - - - - - -
Brett Seney
 
LW
 
 
 
30 UFA - - - - - - - - -
Cade Webber
 
 
 
D
 
25 RFA - - - - - - - - -
Derek Ryan
C
 
 
 
 
40 UFA - - - - - - - - -
Ken Appleby
 
 
 
 
G
31 UFA - - - - - - - - -
Mathias Laferriere
 
 
RW
 
 
26 RFA - - - - - - - - -
Noah Gregor
C
 
 
 
 
28 RFA - - - - - - - - -
Patrick Guay
C
 
 
 
 
24 RFA - - - - - - - - -
Quinn Olson
C
LW
RW
 
 
25 RFA - - - - - - - - -
Scott Walford
 
 
 
D
 
27 RFA - - - - - - - - -
Vadim Zherenko
 
 
 
 
G
25 RFA - - - - - - - - -
FARM TOTALS $15,150,000 $4,250,000 $0 $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
John Stevens 59 $0 $0 $0 $0 $0 $0 $0 - - -
Gardiner MacDougall 66 $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% $86  $0
Level 2: 5000 0% $55  $0
Level 3: 2000 0% $33  $0
Level 4: 4000 0% $23  $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 $61,225,000
Estimated Season Expenses $61,225,000

Bank Account
Current Funds $36,313,273
Projected Revenue + $0
Projected Expenses - $61,225,000
Projected Bank Account $-24,911,727
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $61,225,000
Remaining Cap Space $26,775,000