• 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
Ivan Provorov
 
 
 
D
 
27 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - - - -
Dougie Hamilton
 
 
 
D
 
31 $8,000,000 $8,000,000 $8,000,000 UFA - - - - - -
Viktor Arvidsson
 
LW
 
 
 
31 $6,200,000 UFA - - - - - - - -
Vitek Vanecek
 
 
 
 
G
28 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 UFA - - - -
Matt Grzelcyk
 
 
 
D
 
30 $5,000,000 $5,000,000 UFA - - - - - - -
Dominik Kubalik
 
LW
 
 
 
29 $5,000,000 UFA - - - - - - - -
Andrew Copp
C
 
 
 
 
30 $4,500,000 $4,500,000 UFA - - - - - - -
Nate Schmidt
 
 
 
D
 
33 $4,200,000 $4,200,000 UFA - - - - - - -
Craig Smith
C
 
 
 
 
35 $3,875,000 UFA - - - - - - - -
Jordan Greenway
 
LW
 
 
 
27 $3,325,000 $3,325,000 $3,325,000 $3,325,000 $3,325,000 $3,325,000 $3,325,000 UFA - -
Jonas Siegenthaler
 
 
 
D
 
27 $3,100,000 $3,100,000 $3,100,000 $3,100,000 UFA - - - - -
Conor Sheary
 
LW
 
 
 
32 $3,000,000 $3,000,000 UFA - - - - - - -
Alex Iafallo
 
LW
 
 
 
31 $2,750,000 UFA - - - - - - - -
Karel Vejmelka
 
 
 
 
G
28 $2,725,000 $2,725,000 UFA - - - - - - -
Morgan Barron
C
 
 
 
 
26 $2,200,000 RFA - - - - - - - -
Jake Walman
 
 
 
D
 
28 $2,000,000 $2,000,000 UFA - - - - - - -
Travis Hamonic
 
 
 
D
 
34 $2,000,000 $2,000,000 UFA - - - - - - -
Brandon Duhaime
 
 
RW
 
 
27 $1,750,000 RFA - - - - - - - -
Carl Grundstrom
 
 
RW
 
 
27 $1,650,000 $1,650,000 UFA - - - - - - -
Colin White
C
 
 
 
 
27 $1,650,000 $1,650,000 UFA - - - - - - -
Curtis Lazar
C
 
 
 
 
29 $1,500,000 UFA - - - - - - - -
Jeff Carter
C
 
 
 
 
39 $1,500,000 UFA - - - - - - - -
Oskar Sundqvist
C
 
 
 
 
30 $1,500,000 UFA - - - - - - - -
Troy Grosenick
 
 
 
 
G
35 $1,250,000 $1,250,000 UFA - - - - - - -
Alexander Alexeyev
 
 
 
D
 
25 $1,200,000 $1,200,000 $1,200,000 RFA - - - - - -
Noah Gregor
C
 
 
 
 
26 $1,200,000 RFA - - - - - - - -
Spencer Martin
 
 
 
 
G
29 $1,000,000 $1,000,000 UFA - - - - - - -
Drew O'Connor
 
LW
 
 
 
26 $1,000,000 RFA - - - - - - - -
Ronnie Attard
 
 
 
D
 
25 $950,000 RFA - - - - - - - -
Sam Gagner
C
 
 
 
 
35 $925,000 $925,000 UFA - - - - - - -
Mackie Samoskevich
 
 
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Elliot Desnoyers
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Judd Caulfield
 
 
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Liam Foudy
C
 
 
 
 
24 $875,000 $875,000 RFA - - - - - - -
Mikael Pyyhtia
 
LW
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Tyler Kleven
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Vincent Iorio
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Filip Cederqvist
 
LW
 
 
 
24 $875,000 RFA - - - - - - - -
Henry Rybinski
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
Kyle MacLean
C
 
 
 
 
25 $875,000 RFA - - - - - - - -
Benjamin Gleason
 
 
 
D
 
26 $850,000 RFA - - - - - - - -
Mac Hollowell
 
 
 
D
 
26 $850,000 RFA - - - - - - - -
Joseph Duszak
 
 
 
D
 
27 $800,000 RFA - - - - - - - -
Mark Jankowski
C
 
 
 
 
30 $775,000 $775,000 UFA - - - - - - -
Beck Warm
 
 
 
 
G
25 $775,000 RFA - - - - - - - -
Nathan Smith
C
 
 
 
 
26 $775,000 RFA - - - - - - - -
Olof Lindbom
 
 
 
 
G
24 $775,000 RFA - - - - - - - -
Wilmer Skoog
C
LW
RW
 
 
25 $775,000 RFA - - - - - - - -
Zach Uens
 
 
 
D
 
23 $775,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $104,350,000 $65,925,000 $30,000,000 $19,925,000 $8,825,000 $3,325,000 $3,325,000 $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
FARM TOTALS $0 $0 $0 $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
Don Cherry 90 $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% $47  $0
Level 3: 2000 0% $25  $0
Level 4: 4000 0% $16  $0
Level 5: 1000 0% $173  $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 $104,350,000
Estimated Season Expenses $104,350,000

Bank Account
Current Funds $45,783,064
Projected Revenue + $0
Projected Expenses - $104,350,000
Projected Bank Account $-58,566,936
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $104,350,000
Remaining Cap Space $-20,850,000