• 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
Brock Boeser
 
 
RW
 
 
28 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - - -
Aaron Ekblad
 
 
 
D
 
29 $6,960,000 $6,960,000 $6,960,000 $6,960,000 $6,960,000 UFA - - - -
Quinton Byfield
C
 
 
 
 
23 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 RFA - - - -
Morgan Rielly
 
 
 
D
 
31 $6,750,000 $6,750,000 $6,750,000 UFA - - - - - -
Tyler Seguin
C
 
 
 
 
33 $5,125,000 * $5,125,000 * $5,125,000 * UFA - - - - - -
Alex Killorn
 
LW
 
 
 
36 $4,875,000 * $4,875,000 * UFA - - - - - - -
Alex Tuch
 
 
RW
 
 
29 $4,750,000 $4,750,000 UFA - - - - - - -
Elvis Merzlikins
 
 
 
 
G
31 $4,500,000 UFA - - - - - - - -
Jake McCabe
 
 
 
D
 
32 $4,400,000 $4,400,000 $4,400,000 UFA - - - - - -
Jordan Staal
C
 
 
 
 
37 $3,900,000 UFA - - - - - - - -
Nick Leddy
 
 
 
D
 
34 $3,750,000 $3,750,000 $3,750,000 UFA - - - - - -
Erik Haula
 
LW
 
 
 
34 $3,000,000 UFA - - - - - - - -
Jordan Harris
 
 
 
D
 
25 $2,600,000 $2,600,000 RFA - - - - - - -
Ryan Poehling
C
 
 
 
 
26 $2,000,000 RFA - - - - - - - -
Michael Amadio
C
LW
RW
 
 
29 $1,875,000 $1,875,000 $1,875,000 UFA - - - - - -
Scott Wedgewood
 
 
 
 
G
33 $1,500,000 $1,500,000 UFA - - - - - - -
Jack Johnson
 
 
 
D
 
38 $1,000,000 UFA - - - - - - - -
Matthew Benning
 
 
 
D
 
31 $1,000,000 UFA - - - - - - - -
TJ Oshie
 
 
RW
 
 
39 $775,000 $775,000 $775,000 UFA - - - - - -
Kyle Okposo
 
 
RW
 
 
37 UFA - - - - - - - - -
Lars Eller
C
 
 
 
 
36 UFA - - - - - - - - -
Mike Reilly
 
 
 
D
 
32 UFA - - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $73,510,000 $58,110,000 $44,385,000 $21,710,000 $21,710,000 $0 $0 $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
Jacob MacDonald
 
 
 
D
 
32 $1,000,000 UFA - - - - - - - -
Olle Lycksell
 
 
RW
 
 
26 $975,000 RFA - - - - - - - -
Conor Geekie
C
 
RW
 
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Valtteri Pulli
 
 
 
D
 
24 $950,000 RFA - - - - - - - -
Milos Kelemen
 
LW
 
 
 
26 $925,000 RFA - - - - - - - -
Dysin Mayo
 
 
 
D
 
29 $900,000 $900,000 $900,000 UFA - - - - - -
Carl Lindbom
 
 
 
 
G
22 $875,000 $875,000 RFA - - - - - - -
Ian Moore
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Jon-Randall Avon
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Maximus Wanner
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Nikita Novikov
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Walker Duehr
 
 
RW
 
 
28 $825,000 UFA - - - - - - - -
Anson Thornton
 
 
 
 
G
22 $775,000 $775,000 RFA - - - - - - -
Braeden Kressler
C
 
RW
 
 
22 $775,000 $775,000 RFA - - - - - - -
Adam Raska
 
 
RW
 
 
24 $775,000 RFA - - - - - - - -
Jesper Vikman
 
 
 
 
G
23 $775,000 RFA - - - - - - - -
Luke Toporowski
 
LW
 
 
 
24 $775,000 RFA - - - - - - - -
Christian Wolanin
 
 
 
D
 
30 UFA - - - - - - - - -
Clark Bishop
C
 
 
 
 
29 UFA - - - - - - - - -
Ethan Bear
 
 
 
D
 
28 RFA - - - - - - - - -
Jake Bischoff
 
 
 
D
 
31 UFA - - - - - - - - -
Ryan Carpenter
C
 
 
 
 
34 UFA - - - - - - - - -
FARM TOTALS $14,775,000 $7,775,000 $1,850,000 $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
Peter DeBoer 57 $0 $0 $0 $0 $0 $0 $0 $0 - -
Ken Gernander 56 $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% $87  $0
Level 2: 5000 0% $61  $0
Level 3: 2000 0% $37  $0
Level 4: 4000 0% $21  $0
Level 5: 1000 0% $203  $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 $73,510,000
Estimated Season Expenses $73,510,000

Bank Account
Current Funds $7,914,539
Projected Revenue + $0
Projected Expenses - $73,510,000
Projected Bank Account $-65,595,461
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $73,510,000
Remaining Cap Space $14,490,000