• 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
Adrian Kempe
C
LW
RW
 
 
29 $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
 
 
33 $8,000,000 $8,000,000 UFA - - - - - - -
Linus Ullmark
 
 
 
 
G
32 $7,000,000 $7,000,000 UFA - - - - - - -
Cam Atkinson
 
 
RW
 
 
36 $5,600,000 $5,600,000 UFA - - - - - - -
Joel Eriksson Ek
C
 
 
 
 
28 $5,500,000 $5,500,000 UFA - - - - - - -
Brayden McNabb
 
 
 
D
 
34 $5,250,000 * UFA - - - - - - - -
Jack Quinn
 
 
RW
 
 
24 $4,500,000 $4,500,000 $4,500,000 $4,500,000 RFA - - - - -
Yanni Gourde
C
 
 
 
 
34 $4,000,000 UFA - - - - - - - -
Kaapo Kakko
 
 
RW
 
 
24 $3,500,000 RFA - - - - - - - -
Michael McLeod
C
 
 
 
 
27 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Daniel Sprong
 
 
RW
 
 
28 $3,000,000 UFA - - - - - - - -
Lukas Dostal
 
 
 
 
G
25 $2,600,000 $2,600,000 RFA - - - - - - -
Jeremy Lauzon
 
 
 
D
 
28 $2,300,000 UFA - - - - - - - -
Luke Kunin
C
 
 
 
 
28 $1,800,000 $1,800,000 $1,800,000 UFA - - - - - -
Marc-Edouard Vlasic
 
 
 
D
 
38 $1,100,000 * $1,100,000 * UFA - - - - - - -
Josh Mahura
 
 
 
D
 
27 $1,000,000 RFA - - - - - - - -
Kevin Stenlund
C
 
 
 
 
29 $1,000,000 UFA - - - - - - - -
Isaak Phillips
 
 
 
D
 
24 $800,000 $800,000 RFA - - - - - - -
Erik Gudbranson
 
 
 
D
 
33 UFA - - - - - - - - -
Ryan Suter
 
 
 
D
 
40 UFA - - - - - - - - -
Trevor Lewis
C
 
 
 
 
38 UFA - - - - - - - - -
Tyler Toffoli
 
 
RW
 
 
33 UFA - - - - - - - - -
Bonus $1,400,000 - - - - - - - - -
PRO TOTALS $69,350,000 $47,900,000 $17,300,000 $12,500,000 $8,000,000 $8,000,000 $8,000,000 $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
Drew Helleson
 
 
 
D
 
24 $1,400,000 $1,400,000 $1,400,000 RFA - - - - - -
Brett Seney
 
LW
 
 
 
29 $1,000,000 UFA - - - - - - - -
Tristan Luneau
 
 
 
D
 
21 $950,000 $950,000 RFA - - - - - - -
Nils Aman
C
 
 
 
 
25 $950,000 RFA - - - - - - - -
Akil Thomas
C
 
 
 
 
25 $900,000 $900,000 RFA - - - - - - -
Adam Engstrom
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Hunter Haight
C
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Matt Savoie
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Parker Bell
 
LW
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Stian Solberg
 
 
 
D
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Adam Ginning
 
 
 
D
 
25 $875,000 $875,000 RFA - - - - - - -
Caedan Bankier
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Gavin White
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Alexander Kisakov
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
Cade Webber
 
 
 
D
 
24 $875,000 RFA - - - - - - - -
Vadim Zherenko
 
 
 
 
G
24 $875,000 RFA - - - - - - - -
Jeremy Davies
 
 
 
D
 
29 $850,000 $850,000 $850,000 UFA - - - - - -
Egor Afanasyev
 
LW
 
 
 
24 $800,000 RFA - - - - - - - -
Jacob Larsson
 
 
 
D
 
28 $800,000 UFA - - - - - - - -
Scott Walford
 
 
 
D
 
26 $800,000 RFA - - - - - - - -
Josh Davies
C
LW
 
 
 
21 $775,000 $775,000 $775,000 RFA - - - - - -
Mathias Laferriere
 
 
RW
 
 
25 $775,000 RFA - - - - - - - -
Patrick Guay
C
 
 
 
 
23 $775,000 RFA - - - - - - - -
Quinn Olson
C
LW
 
 
 
24 $775,000 RFA - - - - - - - -
Billy Sweezey
 
 
 
D
 
29 UFA - - - - - - - - -
Brendan Gaunce
C
 
 
 
 
31 UFA - - - - - - - - -
Chris Wagner
 
 
RW
 
 
34 UFA - - - - - - - - -
Connor Carrick
 
 
 
D
 
31 UFA - - - - - - - - -
Jujhar Khaira
 
LW
 
 
 
31 UFA - - - - - - - - -
Ken Appleby
 
 
 
 
G
30 UFA - - - - - - - - -
Mason Jobst
C
 
 
 
 
31 UFA - - - - - - - - -
Nathan Todd
C
 
 
 
 
30 UFA - - - - - - - - -
FARM TOTALS $21,175,000 $11,875,000 $7,400,000 $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
John Stevens 58 $0 $0 $0 $0 $0 $0 $0 $0 - -
Gardiner MacDougall 65 $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% $93  $0
Level 2: 5000 0% $60  $0
Level 3: 2000 0% $37  $0
Level 4: 4000 0% $25  $0
Level 5: 1000 0% $196  $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 $69,350,000
Estimated Season Expenses $69,350,000

Bank Account
Current Funds $20,821,041
Projected Revenue + $0
Projected Expenses - $69,350,000
Projected Bank Account $-48,528,959
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $69,350,000
Remaining Cap Space $18,650,000