• 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
Adrian Kempe
C
LW
RW
 
 
28 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA -
Mark Stone
 
 
RW
 
 
32 $8,000,000 $8,000,000 $8,000,000 UFA - - - - - -
Cam Atkinson
 
 
RW
 
 
35 $5,600,000 $5,600,000 $5,600,000 UFA - - - - - -
Joel Eriksson Ek
C
 
 
 
 
27 $5,500,000 $5,500,000 $5,500,000 UFA - - - - - -
Brayden McNabb
 
 
 
D
 
33 $5,250,000 * $5,250,000 * UFA - - - - - - -
Erik Gudbranson
 
 
 
D
 
32 $5,000,000 * UFA - - - - - - - -
Tyler Toffoli
 
 
RW
 
 
32 $5,000,000 UFA - - - - - - - -
David Savard
 
 
 
D
 
34 $4,500,000 UFA - - - - - - - -
Yanni Gourde
C
 
 
 
 
33 $4,000,000 $4,000,000 UFA - - - - - - -
Linus Ullmark
 
 
 
 
G
31 $4,000,000 UFA - - - - - - - -
Kaapo Kakko
 
 
RW
 
 
23 $3,500,000 $3,500,000 RFA - - - - - - -
Michael McLeod
C
 
 
 
 
26 $3,000,000 $3,000,000 $3,000,000 $3,000,000 UFA - - - - -
Daniel Sprong
 
 
RW
 
 
27 $3,000,000 $3,000,000 UFA - - - - - - -
Kyle Palmieri
C
 
 
 
 
33 $2,750,000 UFA - - - - - - - -
Luke Kunin
C
 
 
 
 
27 $2,750,000 RFA - - - - - - - -
Lukas Dostal
 
 
 
 
G
24 $2,600,000 $2,600,000 $2,600,000 RFA - - - - - -
Ryan Suter
 
 
 
D
 
39 $2,500,000 UFA - - - - - - - -
Jeremy Lauzon
 
 
 
D
 
27 $2,300,000 $2,300,000 UFA - - - - - - -
Kevin Stenlund
C
 
 
 
 
28 $1,000,000 $1,000,000 UFA - - - - - - -
Josh Mahura
 
 
 
D
 
26 $1,000,000 RFA - - - - - - - -
Isaak Phillips
 
 
 
D
 
23 $850,000 RFA - - - - - - - -
Jack Quinn
 
 
RW
 
 
23 $850,000 RFA - - - - - - - -
Bonus $5,500,000 - - - - - - - - -
PRO TOTALS $86,450,000 $51,750,000 $32,700,000 $11,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $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
Tristan Luneau
 
 
 
D
 
20 $950,000 $950,000 $950,000 RFA - - - - - -
Nils Aman
C
 
 
 
 
24 $950,000 RFA - - - - - - - -
Akil Thomas
C
 
 
 
 
24 $900,000 RFA - - - - - - - -
Caedan Bankier
C
 
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Gavin White
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Alexander Kisakov
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Adam Ginning
 
 
 
D
 
24 $875,000 RFA - - - - - - - -
Vadim Zherenko
 
 
 
 
G
23 $875,000 RFA - - - - - - - -
Drew Helleson
 
 
 
D
 
23 $850,000 RFA - - - - - - - -
Egor Afanasyev
 
LW
 
 
 
23 $850,000 RFA - - - - - - - -
Timur Ibragimov
 
LW
 
 
 
24 $850,000 RFA - - - - - - - -
Patrick Guay
C
 
 
 
 
22 $775,000 $775,000 RFA - - - - - - -
FARM TOTALS $10,500,000 $4,350,000 $2,700,000 $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
John Stevens 57 $0 $0 $0 $0 $0 $0 - - - -
Gardiner MacDougall 64 $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% $92  $0
Level 2: 5000 0% $58  $0
Level 3: 2000 0% $35  $0
Level 4: 4000 0% $24  $0
Level 5: 1000 0% $198  $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 $86,450,000
Estimated Season Expenses $86,450,000

Bank Account
Current Funds $54,956,606
Projected Revenue + $0
Projected Expenses - $86,450,000
Projected Bank Account $-31,493,394
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $86,450,000
Remaining Cap Space $-2,950,000