• 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
Quinn Hughes
 
 
 
D
 
27 $9,250,000 $9,250,000 $9,250,000 $9,250,000 $9,250,000 UFA - - - -
Mika Zibanejad
C
 
 
 
 
33 $8,500,000 $8,500,000 UFA - - - - - - -
Tage Thompson
C
LW
RW
 
 
29 $8,125,000 $8,125,000 $8,125,000 $8,125,000 $8,125,000 UFA - - - -
Andrei Svechnikov
 
 
RW
 
 
26 $7,750,000 $7,750,000 $7,750,000 $7,750,000 UFA - - - - -
Matty Beniers
C
 
 
 
 
24 $7,283,000 $7,283,000 $7,283,000 $7,283,000 $7,283,000 $7,283,000 $7,283,000 UFA - -
Rasmus Andersson
 
 
 
D
 
30 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 UFA - - -
Alex Pietrangelo
 
 
 
D
 
36 $6,750,000 UFA - - - - - - - -
Casey Mittelstadt
C
 
 
 
 
28 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 UFA - - - -
Brandon Hagel
 
LW
 
 
 
28 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Mason Marchment
 
LW
 
 
 
31 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Dustin Wolf
 
 
 
 
G
25 $3,000,000 $3,000,000 RFA - - - - - - -
Jason Zucker
 
LW
 
 
 
34 $3,000,000 $3,000,000 UFA - - - - - - -
Vincent Trocheck
C
 
 
 
 
33 $3,000,000 UFA - - - - - - - -
Andrew Peeke
 
 
 
D
 
28 $2,500,000 $2,500,000 UFA - - - - - - -
Dylan DeMelo
 
 
 
D
 
33 $2,500,000 UFA - - - - - - - -
Noel Acciari
C
 
 
 
 
35 $2,000,000 UFA - - - - - - - -
Nick Seeler
 
 
 
D
 
33 $1,500,000 UFA - - - - - - - -
Nic Dowd
C
 
 
 
 
36 $1,300,000 UFA - - - - - - - -
Zach Benson
 
LW
 
 
 
21 $950,000 RFA - - - - - - - -
Luke Glendening
C
 
 
 
 
37 $800,000 UFA - - - - - - - -
Jonas Brodin
 
 
 
D
 
33 UFA - - - - - - - - -
Mark Kastelic
C
 
 
 
 
27 RFA - - - - - - - - -
Pyotr Kochetkov
 
 
 
 
G
27 RFA - - - - - - - - -
Bonus $4,325,000 - - - - - - - - -
PRO TOTALS $96,283,000 $73,158,000 $56,158,000 $46,158,000 $38,408,000 $14,533,000 $7,283,000 $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
Gustav Nyquist
C
LW
RW
 
 
37 $1,800,000 UFA - - - - - - - -
Nico Sturm
C
 
 
 
 
31 $1,750,000 $1,750,000 $1,750,000 UFA - - - - - -
Matthew Poitras
C
 
 
 
 
22 $950,000 RFA - - - - - - - -
Calle Odelius
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Rodwin Dionicio
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Dylan Peterson
C
LW
RW
 
 
24 $875,000 RFA - - - - - - - -
Rem Pitlick
C
 
 
 
 
29 $775,000 $775,000 UFA - - - - - - -
Logan Brown
C
 
 
 
 
28 $775,000 UFA - - - - - - - -
Tyler Brennan
 
 
 
 
G
23 $775,000 RFA - - - - - - - -
Bogdan Trineyev
 
 
RW
 
 
24 RFA - - - - - - - - -
Brett Leason
 
 
RW
 
 
27 RFA - - - - - - - - -
Dominic Toninato
C
 
 
 
 
32 UFA - - - - - - - - -
Jacob Moverare
 
 
 
D
 
28 RFA - - - - - - - - -
James Hamblin
 
LW
 
 
 
27 RFA - - - - - - - - -
Jamieson Rees
C
 
 
 
 
25 RFA - - - - - - - - -
Luke Krys
 
 
 
D
 
26 RFA - - - - - - - - -
Matt Kiersted
 
 
 
D
 
28 RFA - - - - - - - - -
Nikita Tolopilo
 
 
 
 
G
26 RFA - - - - - - - - -
Parker Ford
 
 
RW
 
 
26 RFA - - - - - - - - -
Philip Kemp
 
 
 
D
 
27 RFA - - - - - - - - -
Samuel Hlavaj
 
 
 
 
G
25 RFA - - - - - - - - -
Tyce Thompson
 
 
RW
 
 
27 RFA - - - - - - - - -
Tyler Tucker
 
 
 
D
 
26 RFA - - - - - - - - -
Vladislav Kolyachonok
 
 
 
D
 
25 RFA - - - - - - - - -
Wyatt Kaiser
 
 
 
D
 
24 RFA - - - - - - - - -
FARM TOTALS $9,450,000 $4,275,000 $1,750,000 $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
Todd McLellan 59 $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% $138  $0
Level 2: 5000 0% $80  $0
Level 3: 2000 0% $49  $0
Level 4: 4000 0% $39  $0
Level 5: 1000 0% $265  $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 $96,283,000
Estimated Season Expenses $96,283,000

Bank Account
Current Funds $2,021,769
Projected Revenue + $0
Projected Expenses - $96,283,000
Projected Bank Account $-94,261,231
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $96,283,000
Remaining Cap Space $-8,283,000