• 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
Troy Terry
 
 
RW
 
 
28 $7,200,000 $7,200,000 $7,200,000 $7,200,000 $7,200,000 UFA - - - -
David Perron
 
LW
 
 
 
37 $6,000,000 UFA - - - - - - - -
Kevin Hayes
C
 
 
 
 
33 $6,000,000 UFA - - - - - - - -
Hampus Lindholm
 
 
 
D
 
31 $5,750,000 $5,750,000 $5,750,000 UFA - - - - - -
Anders Lee
 
LW
 
 
 
35 $5,500,000 $5,500,000 UFA - - - - - - -
Morgan Frost
C
 
 
 
 
26 $4,600,000 $4,600,000 RFA - - - - - - -
Thomas Harley
 
 
 
D
 
24 $4,500,000 RFA - - - - - - - -
Tyson Barrie
 
 
 
D
 
34 $4,500,000 UFA - - - - - - - -
Robby Fabbri
C
 
 
 
 
29 $4,250,000 $4,250,000 $4,250,000 $4,250,000 UFA - - - - -
Andre Burakovsky
 
LW
 
 
 
30 $4,000,000 $4,000,000 $4,000,000 UFA - - - - - -
Braden Schneider
 
 
 
D
 
24 $3,000,000 $3,000,000 RFA - - - - - - -
Filip Chytil
C
 
 
 
 
26 $2,800,000 $2,800,000 RFA - - - - - - -
Marco Scandella
 
 
 
D
 
35 $2,500,000 UFA - - - - - - - -
Mason Appleton
C
 
 
 
 
29 $2,200,000 UFA - - - - - - - -
Brayden Pachal
 
 
 
D
 
26 $1,500,000 $1,500,000 RFA - - - - - - -
Nick Bjugstad
C
 
 
 
 
33 $1,500,000 $1,500,000 UFA - - - - - - -
Philipp Kurashev
C
 
 
 
 
26 $1,500,000 RFA - - - - - - - -
Parker Wotherspoon
 
 
 
D
 
28 $1,100,000 $1,100,000 UFA - - - - - - -
Jake Neighbours
 
LW
 
 
 
23 $950,000 RFA - - - - - - - -
Chad Ruhwedel
 
 
 
D
 
35 $850,000 UFA - - - - - - - -
Sebastian Cossa
 
 
 
 
G
23 $775,000 RFA - - - - - - - -
Axel Jonsson-Fjallby
 
LW
 
 
 
27 RFA - - - - - - - - -
Frederick Gaudreau
C
 
 
 
 
32 UFA - - - - - - - - -
Joonas Korpisalo
 
 
 
 
G
31 UFA - - - - - - - - -
Sean Kuraly
C
 
 
 
 
32 UFA - - - - - - - - -
Bonus $5,700,000 - - - - - - - - -
PRO TOTALS $76,675,000 $41,200,000 $21,200,000 $11,450,000 $7,200,000 $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
Adam Boqvist
 
 
 
D
 
25 $3,200,000 RFA - - - - - - - -
Ivan Fedotov
 
 
 
 
G
29 $1,500,000 $1,500,000 UFA - - - - - - -
Olivier Rodrigue
 
 
 
 
G
25 $1,000,000 RFA - - - - - - - -
Grigori Denisenko
 
LW
 
 
 
25 $950,000 RFA - - - - - - - -
Mason Lohrei
 
 
 
D
 
24 $950,000 RFA - - - - - - - -
Max Comtois
 
LW
 
 
 
26 $950,000 RFA - - - - - - - -
Ben Hemmerling
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Filip Bystedt
C
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Filip Mesar
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Fraser Minten
C
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Sandis Vilmanis
 
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Brett Harrison
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Matthew Coronato
 
 
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Reid Schaefer
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Shai Buium
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Zachary Bolduc
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Aatu Raty
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Calle Clang
 
 
 
 
G
23 $875,000 RFA - - - - - - - -
Carter Savoie
 
LW
 
 
 
23 $875,000 RFA - - - - - - - -
William Wallinder
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Noel Gunler
 
 
RW
 
 
24 $850,000 RFA - - - - - - - -
Blade Jenkins
C
LW
RW
 
 
25 $800,000 RFA - - - - - - - -
Michael Karow
 
 
 
D
 
27 $800,000 RFA - - - - - - - -
Benjamin Brinkman
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
Brandon Hickey
 
 
 
D
 
29 UFA - - - - - - - - -
Connor Corcoran
 
 
 
D
 
25 RFA - - - - - - - - -
Hugh McGing
 
LW
 
 
 
27 RFA - - - - - - - - -
Jack LaFontaine
 
 
 
 
G
27 RFA - - - - - - - - -
Josh Lopina
C
 
 
 
 
24 RFA - - - - - - - - -
Maxime Lajoie
 
 
 
D
 
28 RFA - - - - - - - - -
Pavol Regenda
 
LW
 
 
 
26 RFA - - - - - - - - -
Tyler Benson
 
LW
 
 
 
27 RFA - - - - - - - - -
FARM TOTALS $24,025,000 $10,250,000 $4,375,000 $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
Trent Yawney 60 $0 $0 $0 $0 $0 $0 $0 $0 - -
Jon Cooper 58 $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% $85  $0
Level 2: 5000 0% $60  $0
Level 3: 2000 0% $35  $0
Level 4: 4000 0% $20  $0
Level 5: 1000 0% $195  $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 $76,675,000
Estimated Season Expenses $76,675,000

Bank Account
Current Funds $21,406,095
Projected Revenue + $0
Projected Expenses - $76,675,000
Projected Bank Account $-55,268,905
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $76,675,000
Remaining Cap Space $11,325,000