• 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
Dylan Cozens
C
 
 
 
 
25 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - - -
Philip Broberg
 
 
 
D
 
25 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 UFA - -
Ukko-Pekka Luukkonen
 
 
 
 
G
27 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - -
Niko Mikkola
 
 
 
D
 
30 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Connor Brown
 
 
RW
 
 
32 $5,000,000 UFA - - - - - - - -
Connor Clifton
 
 
 
D
 
31 $4,000,000 $4,000,000 UFA - - - - - - -
Nate Schmidt
 
 
 
D
 
35 $3,500,000 $3,500,000 $3,500,000 UFA - - - - - -
Martin Fehervary
 
 
 
D
 
27 $3,500,000 RFA - - - - - - - -
Calle Jarnkrok
C
 
 
 
 
35 $3,000,000 UFA - - - - - - - -
Lars Eller
C
 
 
 
 
37 $3,000,000 UFA - - - - - - - -
Colin Miller
 
 
 
D
 
34 $2,000,000 UFA - - - - - - - -
Adam Klapka
 
 
RW
 
 
26 $1,250,000 RFA - - - - - - - -
Marc Del Gaizo
 
 
 
D
 
27 $1,200,000 $1,200,000 UFA - - - - - - -
Alex Steeves
C
 
 
 
 
27 $950,000 $950,000 UFA - - - - - - -
Denton Mateychuk
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Jacob Quillan
C
 
 
 
 
24 $950,000 RFA - - - - - - - -
Gavin Brindley
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Tristan Broz
C
 
 
 
 
24 $875,000 RFA - - - - - - - -
Bonus $27,500,000 - - - - - - - - -
PRO TOTALS $82,300,000 $35,225,000 $27,250,000 $18,750,000 $18,750,000 $13,750,000 $6,750,000 $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
Jackson Lacombe
 
 
 
D
 
25 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 UFA -
William Eklund
 
LW
 
 
 
24 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 UFA -
Marat Khusnutdinov
C
 
 
 
 
24 $3,500,000 $3,500,000 $3,500,000 $3,500,000 RFA - - - - -
Shakir Mukhamadullin
 
 
 
D
 
24 $2,500,000 $2,500,000 $2,500,000 RFA - - - - - -
Calen Addison
 
 
 
D
 
26 $1,500,000 RFA - - - - - - - -
Ivan Demidov
 
 
RW
 
 
21 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Victor Ostman
 
 
 
 
G
26 $1,000,000 $1,000,000 RFA - - - - - - -
Matthew Phillips
C
 
 
 
 
28 $1,000,000 UFA - - - - - - - -
Matthew Rempe
C
LW
RW
 
 
24 $1,000,000 RFA - - - - - - - -
Tyson Kozak
C
 
 
 
 
24 $1,000,000 RFA - - - - - - - -
Frank Nazar
C
 
 
 
 
22 $950,000 $950,000 RFA - - - - - - -
Adam Fantilli
C
 
 
 
 
22 $950,000 RFA - - - - - - - -
Leo Carlsson
C
 
 
 
 
22 $950,000 RFA - - - - - - - -
Matthew Knies
 
LW
 
 
 
24 $950,000 RFA - - - - - - - -
Will Smith
C
LW
RW
 
 
21 $950,000 RFA - - - - - - - -
Andrei Loshko
C
LW
RW
 
 
22 $925,000 $925,000 $925,000 RFA - - - - - -
Caden Price
 
 
 
D
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Jack Devine
 
 
RW
 
 
23 $925,000 $925,000 $925,000 RFA - - - - - -
Oscar Fisker Molgaard
C
 
 
 
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Kirill Kirsanov
 
 
 
D
 
24 $925,000 $925,000 RFA - - - - - - -
Hunter Brzustewicz
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Jonathan Lekkerimaki
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Matthew Seminoff
C
LW
RW
 
 
23 $875,000 RFA - - - - - - - -
Aku Koskenvuo
 
 
 
 
G
23 $850,000 $850,000 RFA - - - - - - -
Harrison Meneghin
 
 
 
 
G
22 $850,000 $850,000 RFA - - - - - - -
Ethan Cardwell
C
LW
RW
 
 
24 $850,000 RFA - - - - - - - -
Garin Bjorklund
 
 
 
 
G
24 $850,000 RFA - - - - - - - -
Jeremy Poirier
 
 
 
D
 
24 $850,000 RFA - - - - - - - -
Simon Lundmark
 
 
 
D
 
26 $850,000 RFA - - - - - - - -
Francesco Arcuri
C
LW
RW
 
 
23 $775,000 RFA - - - - - - - -
FARM TOTALS $48,375,000 $35,025,000 $28,700,000 $21,500,000 $18,000,000 $18,000,000 $18,000,000 $18,000,000 $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
Darryl Sutter 68 $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% $76  $0
Level 2: 5000 0% $50  $0
Level 3: 2000 0% $30  $0
Level 4: 4000 0% $18  $0
Level 5: 1000 0% $179  $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 $82,300,000
Estimated Season Expenses $82,300,000

Bank Account
Current Funds $30,211,644
Projected Revenue + $0
Projected Expenses - $82,300,000
Projected Bank Account $-52,088,356
 
Salary Cap
Salary Cap $104,000,000
Total Payroll $82,300,000
Remaining Cap Space $21,700,000