• 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
Alex Ovechkin
 
LW
 
 
 
41 $10,000,000 UFA - - - - - - - -
Robert Thomas
C
 
 
 
 
27 $9,300,000 RFA - - - - - - - -
Mark Scheifele
C
 
 
 
 
33 $8,800,000 $8,800,000 $8,800,000 UFA - - - - - -
Justin Faulk
 
 
 
D
 
34 $6,750,000 $6,750,000 $6,750,000 $6,750,000 UFA - - - - -
Dmitry Orlov
 
 
 
D
 
35 $6,500,000 $6,500,000 $6,500,000 UFA - - - - - -
Cam Fowler
 
 
 
D
 
35 $6,500,000 UFA - - - - - - - -
JJ Peterka
 
 
RW
 
 
24 $5,250,000 $5,250,000 RFA - - - - - - -
Pavel Zacha
C
 
 
 
 
29 $5,200,000 UFA - - - - - - - -
Alex Vlasic
 
 
 
D
 
25 $4,800,000 $4,800,000 $4,800,000 $4,800,000 $4,800,000 UFA - - - -
Ivan Barbashev
C
 
 
 
 
31 $3,900,000 UFA - - - - - - - -
Linus Karlsson
 
 
RW
 
 
27 $3,500,000 $3,500,000 $3,500,000 $3,500,000 UFA - - - - -
Peyton Krebs
C
 
 
 
 
25 $3,000,000 RFA - - - - - - - -
David Rittich
 
 
 
 
G
34 $1,750,000 $1,750,000 UFA - - - - - - -
Joel Hanley
 
 
 
D
 
35 $1,000,000 UFA - - - - - - - -
Vinni Lettieri
C
 
 
 
 
31 $1,000,000 UFA - - - - - - - -
Danil Gushchin
 
LW
 
 
 
24 $875,000 $875,000 RFA - - - - - - -
Bonus $2,000,000 - - - - - - - - -
PRO TOTALS $80,125,000 $38,225,000 $30,350,000 $15,050,000 $4,800,000 $0 $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
Oscar Back
C
 
 
 
 
26 $2,000,000 $2,000,000 RFA - - - - - - -
Joakim Kemell
 
 
RW
 
 
22 $1,000,000 $1,000,000 RFA - - - - - - -
Ethan Bear
 
 
 
D
 
29 $1,000,000 UFA - - - - - - - -
Xavier Bourgault
 
 
RW
 
 
24 $1,000,000 RFA - - - - - - - -
Andre Lee
 
LW
 
 
 
26 $950,000 RFA - - - - - - - -
Benjamin Gaudreau
 
 
 
 
G
23 $950,000 RFA - - - - - - - -
William Rousseau
 
 
 
 
G
23 $950,000 RFA - - - - - - - -
Brayden Yager
C
 
 
 
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Carter Yakemchuk
 
 
 
D
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Lenni Hameenaho
 
 
RW
 
 
22 $925,000 $925,000 $925,000 RFA - - - - - -
Owen Allard
C
LW
RW
 
 
22 $925,000 $925,000 $925,000 RFA - - - - - -
Quinton Burns
 
 
 
D
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Robert Flinton
 
LW
 
 
 
23 $925,000 $925,000 $925,000 RFA - - - - - -
Shane Lachance
 
LW
 
 
 
23 $925,000 $925,000 $925,000 RFA - - - - - -
Tomas Hamara
 
 
 
D
 
23 $925,000 $925,000 $925,000 RFA - - - - - -
Blake Biondi
C
 
 
 
 
24 $925,000 RFA - - - - - - - -
Elias Salomonsson
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Niklas Kokko
 
 
 
 
G
22 $875,000 $875,000 RFA - - - - - - -
Skyler Brind'Amour
C
LW
RW
 
 
27 $875,000 RFA - - - - - - - -
Ryder Rolston
C
LW
RW
 
 
25 $850,000 $850,000 RFA - - - - - - -
Zakary Karpa
C
LW
RW
 
 
24 $850,000 RFA - - - - - - - -
Maxim Barbashev
C
LW
RW
 
 
23 $775,000 $775,000 RFA - - - - - - -
Austin Poganski
 
 
RW
 
 
30 $775,000 UFA - - - - - - - -
Carson Meyer
 
 
RW
 
 
29 $775,000 UFA - - - - - - - -
Isaac Belliveau
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
Shawn Element
C
 
 
 
 
26 $775,000 RFA - - - - - - - -
FARM TOTALS $24,375,000 $13,775,000 $7,400,000 $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
Barry Trotz 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% $85  $0
Level 2: 5000 0% $60  $0
Level 3: 2000 0% $40  $0
Level 4: 4000 0% $30  $0
Level 5: 1000 0% $200  $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 $80,125,000
Estimated Season Expenses $80,125,000

Bank Account
Current Funds $14,442,900
Projected Revenue + $0
Projected Expenses - $80,125,000
Projected Bank Account $-65,682,100
 
Salary Cap
Salary Cap $104,000,000
Total Payroll $80,125,000
Remaining Cap Space $23,875,000