• 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
Nathan MacKinnon
C
 
 
 
 
31 $11,900,000 $11,900,000 $11,900,000 UFA - - - - - -
Artemi Panarin
 
LW
 
 
 
35 $10,500,000 UFA - - - - - - - -
Cale Makar
 
 
 
D
 
28 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 UFA - - - -
Tim Stutzle
 
LW
 
 
 
24 $8,350,000 $8,350,000 $8,350,000 $8,350,000 $8,350,000 $8,350,000 UFA - - -
Josh Morrissey
 
 
 
D
 
31 $7,900,000 $7,900,000 UFA - - - - - - -
Cole Caufield
 
 
RW
 
 
25 $7,850,000 $7,850,000 $7,850,000 $7,850,000 $7,850,000 $7,850,000 UFA - - -
Mathew Barzal
C
 
 
 
 
29 $6,650,000 $6,650,000 $6,650,000 $6,650,000 $6,650,000 $6,650,000 UFA - - -
John Gibson
 
 
 
 
G
33 $6,400,000 $6,400,000 UFA - - - - - - -
Thomas Chabot
 
 
 
D
 
29 $6,000,000 $6,000,000 $6,000,000 UFA - - - - - -
Tyler Myers
 
 
 
D
 
36 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - -
Jordan Eberle
 
 
RW
 
 
36 $3,500,000 $3,500,000 UFA - - - - - - -
Adam Henrique
C
 
 
 
 
36 $2,750,000 $2,750,000 $2,750,000 UFA - - - - - -
Alex Lyon
 
 
 
 
G
34 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Josh Anderson
 
 
RW
 
 
32 $1,500,000 $1,500,000 UFA - - - - - - -
Marcus Foligno
 
LW
 
 
 
35 $1,300,000 UFA - - - - - - - -
Beckett Sennecke
 
 
RW
 
 
20 $925,000 $925,000 RFA - - - - - - -
Jamie Oleksiak
 
 
 
D
 
34 UFA - - - - - - - - -
Jordan Staal
C
 
 
 
 
38 UFA - - - - - - - - -
Bonus $775,000 - - - - - - - - -
PRO TOTALS $92,800,000 $80,225,000 $60,000,000 $37,850,000 $37,850,000 $22,850,000 $0 $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
Anthony Richard
C
 
 
 
 
30 $1,000,000 UFA - - - - - - - -
Brandon Halverson
 
 
 
 
G
30 $1,000,000 UFA - - - - - - - -
Chris Terry
C
LW
RW
 
 
37 $1,000,000 UFA - - - - - - - -
Martin Frk
 
 
RW
 
 
33 $1,000,000 UFA - - - - - - - -
Ryan Reaves
 
 
RW
 
 
39 $1,000,000 UFA - - - - - - - -
Kurtis MacDermid
 
 
 
D
 
32 $900,000 UFA - - - - - - - -
David Reinbacher
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Dennis Cholowski
 
 
 
D
 
28 $800,000 UFA - - - - - - - -
MacKenzie MacEachern
 
LW
 
 
 
32 $800,000 UFA - - - - - - - -
Patrick Brown
C
 
 
 
 
34 $800,000 UFA - - - - - - - -
Tobie Bisson
 
 
 
D
 
29 $800,000 UFA - - - - - - - -
Zach Sawchenko
 
 
 
 
G
29 $800,000 UFA - - - - - - - -
Logan Stanley
 
 
 
D
 
28 $775,000 $775,000 UFA - - - - - - -
Angus Crookshank
 
LW
 
 
 
27 RFA - - - - - - - - -
Bokondji Imama
 
LW
 
 
 
30 UFA - - - - - - - - -
Cameron Hughes
 
LW
 
 
 
30 UFA - - - - - - - - -
Dominik Shine
 
 
RW
 
 
33 UFA - - - - - - - - -
Dylan McIlrath
 
 
 
D
 
34 UFA - - - - - - - - -
Louis Crevier
 
 
 
D
 
25 RFA - - - - - - - - -
Max McCormick
 
LW
 
 
 
34 UFA - - - - - - - - -
Michael Sgarbossa
C
 
 
 
 
34 UFA - - - - - - - - -
Rocco Grimaldi
 
 
RW
 
 
33 UFA - - - - - - - - -
Spencer Martin
 
 
 
 
G
31 UFA - - - - - - - - -
Ville Heinola
 
 
 
D
 
25 RFA - - - - - - - - -
Vinnie Hinostroza
C
 
 
 
 
32 UFA - - - - - - - - -
FARM TOTALS $11,550,000 $1,650,000 $0 $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
Bob Hartley 66 $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% $80  $0
Level 2: 5000 0% $50  $0
Level 3: 2000 0% $30  $0
Level 4: 4000 0% $20  $0
Level 5: 1000 0% $180  $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 $92,800,000
Estimated Season Expenses $92,800,000

Bank Account
Current Funds $-6,352,403
Projected Revenue + $0
Projected Expenses - $92,800,000
Projected Bank Account $-99,152,403
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $92,800,000
Remaining Cap Space $-4,800,000