• 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
JT Miller
C
 
 
 
 
32 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 UFA - - -
Jason Robertson
 
LW
 
 
 
26 $9,000,000 $9,000,000 RFA - - - - - - -
Jamie Benn
 
LW
 
 
 
36 $8,750,000 UFA - - - - - - - -
Vince Dunn
 
 
 
D
 
29 $8,300,000 $8,300,000 $8,300,000 $8,300,000 $8,300,000 $8,300,000 UFA - - -
Rasmus Dahlin
 
 
 
D
 
25 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - - -
Roope Hintz
C
 
 
 
 
29 $6,500,000 $6,500,000 $6,500,000 UFA - - - - - -
Sergei Bobrovsky
 
 
 
 
G
37 $6,500,000 UFA - - - - - - - -
Joe Pavelski
C
 
 
 
 
41 $5,000,000 UFA - - - - - - - -
Blake Coleman
C
 
 
 
 
34 $4,250,000 $4,250,000 UFA - - - - - - -
Trent Frederic
C
 
 
 
 
27 $3,500,000 $3,500,000 $3,500,000 UFA - - - - - -
Trevor Moore
C
LW
RW
 
 
30 $3,500,000 UFA - - - - - - - -
Nick Perbix
 
 
 
D
 
27 $3,300,000 $3,300,000 $3,300,000 $3,300,000 UFA - - - - -
Evan Rodrigues
C
 
 
 
 
32 $2,250,000 UFA - - - - - - - -
Taylor Raddysh
 
 
RW
 
 
27 $2,200,000 $2,200,000 $2,200,000 UFA - - - - - -
Calvin de Haan
 
 
 
D
 
34 $1,687,500 UFA - - - - - - - -
Alex Nedeljkovic
 
 
 
 
G
29 $1,500,000 UFA - - - - - - - -
Travis Dermott
 
 
 
D
 
29 $1,150,000 UFA - - - - - - - -
Alex Nylander
 
LW
 
 
 
27 $1,000,000 $1,000,000 UFA - - - - - - -
Darren Raddysh
 
 
 
D
 
29 $1,000,000 UFA - - - - - - - -
Jacob Bryson
 
 
 
D
 
28 $950,000 $950,000 UFA - - - - - - -
Jake Sanderson
 
 
 
D
 
23 $950,000 RFA - - - - - - - -
Nicolas Beaudin
 
 
 
D
 
26 $900,000 RFA - - - - - - - -
Cam Johnson
 
 
 
 
G
31 UFA - - - - - - - - -
Jack Roslovic
C
 
 
 
 
28 RFA - - - - - - - - -
Ross Colton
C
 
 
 
 
29 UFA - - - - - - - - -
Bonus $3,100,000 - - - - - - - - -
PRO TOTALS $92,287,500 $56,000,000 $40,800,000 $28,600,000 $25,300,000 $17,300,000 $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
Declan Chisholm
 
 
 
D
 
25 $1,700,000 $1,700,000 RFA - - - - - - -
Adam Ruzicka
C
 
 
 
 
26 $1,400,000 RFA - - - - - - - -
Adam Dawe
C
LW
RW
 
 
26 $1,000,000 RFA - - - - - - - -
Fredrik Karlstrom
C
 
 
 
 
27 $1,000,000 RFA - - - - - - - -
Linus Weissbach
 
 
RW
 
 
27 $1,000,000 RFA - - - - - - - -
Michael Vukojevic
 
 
 
D
 
24 $1,000,000 RFA - - - - - - - -
Oskar Steen
C
 
 
 
 
27 $1,000,000 RFA - - - - - - - -
Garrett Pilon
 
 
RW
 
 
27 $975,000 RFA - - - - - - - -
Brayden Tracey
 
LW
 
 
 
24 $900,000 RFA - - - - - - - -
Peter Diliberatore
 
 
 
D
 
25 $900,000 RFA - - - - - - - -
Noah Laba
C
 
 
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Adam Scheel
 
 
 
 
G
26 $875,000 RFA - - - - - - - -
Cross Hanas
 
LW
 
 
 
23 $875,000 RFA - - - - - - - -
Tyler Inamoto
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
Adam Berg
C
LW
RW
 
 
28 RFA - - - - - - - - -
Brandon Halverson
 
 
 
 
G
29 UFA - - - - - - - - -
Cole Cassels
C
 
 
 
 
30 UFA - - - - - - - - -
Curtis McKenzie
 
LW
 
 
 
34 UFA - - - - - - - - -
Dan Renouf
 
 
 
D
 
31 UFA - - - - - - - - -
Hunter Vorva
 
 
 
 
G
30 UFA - - - - - - - - -
Jake Massie
 
 
 
D
 
28 RFA - - - - - - - - -
Joel L'Esperance
C
 
 
 
 
30 UFA - - - - - - - - -
John Hayden
C
 
 
 
 
30 UFA - - - - - - - - -
Karson Kuhlman
C
 
 
 
 
30 UFA - - - - - - - - -
Kyle Rau
 
LW
 
 
 
33 UFA - - - - - - - - -
Mike Vecchione
 
LW
 
 
 
32 UFA - - - - - - - - -
FARM TOTALS $14,275,000 $2,575,000 $875,000 $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
Bill Peters 64 $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% $84  $0
Level 2: 5000 0% $53  $0
Level 3: 2000 0% $31  $0
Level 4: 4000 0% $21  $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 $92,287,500
Estimated Season Expenses $92,287,500

Bank Account
Current Funds $-3,173,941
Projected Revenue + $0
Projected Expenses - $92,287,500
Projected Bank Account $-95,461,441
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $92,287,500
Remaining Cap Space $-4,287,500