• 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
Juraj Slafkovsky
 
LW
 
 
 
22 $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 -
Timo Meier
 
 
RW
 
 
30 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - -
Filip Gustavsson
 
 
 
 
G
28 $7,850,000 $7,850,000 $7,850,000 $7,850,000 $7,850,000 $7,850,000 $7,850,000 UFA - -
Devon Toews
 
 
 
D
 
32 $7,500,000 $7,500,000 $7,500,000 $7,500,000 UFA - - - - -
Mason McTavish
C
 
 
 
 
23 $7,000,000 $7,000,000 RFA - - - - - - -
Owen Tippett
 
 
RW
 
 
27 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 UFA - -
Jake Evans
C
 
 
 
 
30 $6,500,000 * $6,500,000 * $6,500,000 * $6,500,000 * $6,500,000 * $6,500,000 * UFA - - -
Kaiden Guhle
 
 
 
D
 
24 $5,550,000 $5,550,000 RFA - - - - - - -
Kiefer Sherwood
 
LW
 
 
 
31 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - -
Josh Manson
 
 
 
D
 
35 $4,300,000 $4,300,000 UFA - - - - - - -
Jack McBain
C
 
 
 
 
26 $4,250,000 $4,250,000 $4,250,000 $4,250,000 $4,250,000 UFA - - - -
Cole Perfetti
C
 
 
 
 
24 $4,250,000 RFA - - - - - - - -
Ian Cole
 
 
 
D
 
37 $3,500,000 UFA - - - - - - - -
Joel Hofer
 
 
 
 
G
26 $3,000,000 RFA - - - - - - - -
Rasmus Ristolainen
 
 
 
D
 
32 $3,000,000 UFA - - - - - - - -
Emil Andrae
 
 
 
D
 
24 $2,875,000 $2,875,000 RFA - - - - - - -
Kent Johnson
C
 
 
 
 
24 $1,800,000 RFA - - - - - - - -
Arber Xhekaj
 
 
 
D
 
25 $1,600,000 RFA - - - - - - - -
Cutter Gauthier
C
LW
RW
 
 
22 $950,000 RFA - - - - - - - -
Brennan Othmann
 
LW
 
 
 
23 $875,000 RFA - - - - - - - -
Bonus $1,400,000 - - - - - - - - -
PRO TOTALS $94,950,000 $74,575,000 $54,850,000 $54,850,000 $47,350,000 $43,100,000 $23,600,000 $9,000,000 $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
Jake Bean
 
 
 
D
 
28 $1,900,000 $1,900,000 UFA - - - - - - -
Cole Koepke
 
LW
 
 
 
28 $1,100,000 UFA - - - - - - - -
Ryan Leonard
 
 
RW
 
 
21 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Alex Barre-Boulet
C
 
 
 
 
29 $1,000,000 $1,000,000 UFA - - - - - - -
Carey Terrance
C
LW
RW
 
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Eriks Mateiko
C
 
 
 
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Kasper Halttunen
C
LW
RW
 
 
20 $925,000 $925,000 $925,000 RFA - - - - - -
Koehn Ziemmer
C
LW
RW
 
 
22 $925,000 $925,000 $925,000 RFA - - - - - -
Martin Misiak
C
LW
RW
 
 
22 $925,000 $925,000 $925,000 RFA - - - - - -
Antonio Stranges
C
 
 
 
 
24 $875,000 $875,000 RFA - - - - - - -
Dom DiVincentiis
 
 
 
 
G
22 $875,000 $875,000 RFA - - - - - - -
Dyllan Gill
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Kirill Kudryavtsev
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Liam Ohgren
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Maveric Lamoureux
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Aleksi Heimosalmi
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Alexis Gendron
C
LW
RW
 
 
23 $875,000 RFA - - - - - - - -
Christian Kyrou
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Ethan Del Mastro
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Luca Del Bel Belluz
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Luke Tuch
 
LW
 
 
 
24 $875,000 RFA - - - - - - - -
Max McCue
 
LW
 
 
 
23 $875,000 RFA - - - - - - - -
Riley Kidney
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Donovan Sebrango
 
 
 
D
 
24 $800,000 RFA - - - - - - - -
Liam O'Brien
C
 
 
 
 
32 $775,000 UFA - - - - - - - -
Tye Felhaber
 
LW
 
 
 
28 $775,000 UFA - - - - - - - -
FARM TOTALS $24,225,000 $13,775,000 $5,625,000 $0 $0 $0 $0 $0 $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
Mike Babcock 64 $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% $77  $0
Level 2: 5000 0% $52  $0
Level 3: 2000 0% $32  $0
Level 4: 4000 0% $22  $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 $94,950,000
Estimated Season Expenses $94,950,000

Bank Account
Current Funds $20,232,316
Projected Revenue + $0
Projected Expenses - $94,950,000
Projected Bank Account $-74,717,684
 
Salary Cap
Salary Cap $104,000,000
Total Payroll $94,950,000
Remaining Cap Space $9,050,000