• 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 - - -
Casey Mittelstadt
C
 
 
 
 
28 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 UFA - - - -
Jonas Brodin
 
 
 
D
 
33 $5,500,000 $5,500,000 $5,500,000 $5,500,000 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 - - - - - -
Pyotr Kochetkov
 
 
 
 
G
27 $3,000,000 $3,000,000 $3,000,000 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 - - - - - - - -
Mark Kastelic
C
 
 
 
 
27 $2,000,000 $2,000,000 $2,000,000 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 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 UFA -
Luke Glendening
C
 
 
 
 
37 $800,000 UFA - - - - - - - -
Bonus $5,200,000 - - - - - - - - -
PRO TOTALS $100,908,000 $91,158,000 $74,158,000 $59,158,000 $45,908,000 $22,033,000 $14,783,000 $7,500,000 $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
Arseny Gritsyuk
 
 
RW
 
 
25 $3,000,000 $3,000,000 RFA - - - - - - -
Gustav Nyquist
C
LW
RW
 
 
37 $1,800,000 UFA - - - - - - - -
Wyatt Kaiser
 
 
 
D
 
24 $1,700,000 RFA - - - - - - - -
Danila Yurov
 
 
RW
 
 
23 $1,000,000 $1,000,000 RFA - - - - - - -
Joel Nystrom
 
 
 
D
 
24 $1,000,000 RFA - - - - - - - -
Nikita Tolopilo
 
 
 
 
G
26 $1,000,000 RFA - - - - - - - -
Matthew Poitras
C
 
 
 
 
22 $950,000 RFA - - - - - - - -
Brett Leason
 
 
RW
 
 
27 $925,000 $925,000 $925,000 UFA - - - - - -
Dans Locmelis
C
 
 
 
 
22 $925,000 $925,000 $925,000 RFA - - - - - -
Kirill Gerasimyuk
 
 
 
 
G
23 $925,000 $925,000 RFA - - - - - - -
Artem Shlaine
C
LW
RW
 
 
24 $925,000 RFA - - - - - - - -
Tyler Tucker
 
 
 
D
 
26 $925,000 RFA - - - - - - - -
Vladislav Kolyachonok
 
 
 
D
 
25 $925,000 RFA - - - - - - - -
Bogdan Trineyev
 
 
RW
 
 
24 $900,000 RFA - - - - - - - -
Calle Odelius
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Luke Krys
 
 
 
D
 
26 $875,000 $875,000 RFA - - - - - - -
Dylan Peterson
C
LW
RW
 
 
24 $875,000 RFA - - - - - - - -
Philip Kemp
 
 
 
D
 
27 $850,000 $850,000 UFA - - - - - - -
Parker Ford
 
 
RW
 
 
26 $850,000 RFA - - - - - - - -
Samuel Hlavaj
 
 
 
 
G
25 $850,000 RFA - - - - - - - -
Rem Pitlick
C
 
 
 
 
29 $775,000 $775,000 UFA - - - - - - -
Logan Brown
C
 
 
 
 
28 $775,000 UFA - - - - - - - -
Tyler Brennan
 
 
 
 
G
23 $775,000 RFA - - - - - - - -
FARM TOTALS $24,400,000 $10,150,000 $1,850,000 $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 $100,908,000
Estimated Season Expenses $100,908,000

Bank Account
Current Funds $18,446,769
Projected Revenue + $0
Projected Expenses - $100,908,000
Projected Bank Account $-82,461,231
 
Salary Cap
Salary Cap $104,000,000
Total Payroll $100,908,000
Remaining Cap Space $3,092,000