• 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
Clayton Keller
 
 
RW
 
 
28 $11,000,000 $11,000,000 $11,000,000 $11,000,000 UFA - - - - -
Nick Suzuki
C
 
 
 
 
27 $11,000,000 $11,000,000 $11,000,000 $11,000,000 UFA - - - - -
Sebastian F Aho
C
 
 
 
 
29 $9,750,000 $9,750,000 $9,750,000 $9,750,000 $9,750,000 $9,750,000 $9,750,000 UFA - -
Drew Doughty
 
 
 
D
 
37 $7,500,000 $7,500,000 UFA - - - - - - -
Neal Pionk
 
 
 
D
 
31 $7,250,000 $7,250,000 $7,250,000 $7,250,000 UFA - - - - -
Tom Wilson
 
 
RW
 
 
32 $7,200,000 $7,200,000 $7,200,000 $7,200,000 $7,200,000 UFA - - - -
Mike Matheson
 
 
 
D
 
32 $7,000,000 UFA - - - - - - - -
Frederik Andersen
 
 
 
 
G
37 $4,100,000 UFA - - - - - - - -
Ryan Poehling
C
 
 
 
 
27 $3,500,000 $3,500,000 $3,500,000 UFA - - - - - -
Ben Chiarot
 
 
 
D
 
35 $3,250,000 UFA - - - - - - - -
Steven Lorentz
C
 
 
 
 
30 $2,875,000 $2,875,000 UFA - - - - - - -
Simon Benoit
 
 
 
D
 
28 $2,500,000 * $2,500,000 * $2,500,000 * UFA - - - - - -
Matej Blumel
 
 
RW
 
 
26 $975,000 RFA - - - - - - - -
Cole Guttman
C
 
 
 
 
27 $875,000 $875,000 UFA - - - - - - -
Bonus $5,825,000 - - - - - - - - -
PRO TOTALS $84,600,000 $63,450,000 $52,200,000 $46,200,000 $16,950,000 $9,750,000 $9,750,000 $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
Justin Hryckowian
C
LW
RW
 
 
25 $1,925,000 RFA - - - - - - - -
Jayden Struble
 
 
 
D
 
25 $1,650,000 $1,650,000 RFA - - - - - - -
Tyson Jost
C
 
 
 
 
28 $1,250,000 UFA - - - - - - - -
Anton Frondell
C
 
 
 
 
19 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Brian Halonen
C
LW
RW
 
 
27 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Kyle MacLean
C
 
 
 
 
27 $1,000,000 $1,000,000 UFA - - - - - - -
Trey Fix-Wolansky
 
 
RW
 
 
27 $1,000,000 RFA - - - - - - - -
Cameron Hebig
 
 
RW
 
 
29 $955,000 UFA - - - - - - - -
Jared Davidson
C
LW
RW
 
 
24 $950,000 $950,000 RFA - - - - - - -
Josh Bloom
 
LW
 
 
 
23 $950,000 RFA - - - - - - - -
Carson Rehkopf
C
LW
RW
 
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Tristan Bertucci
 
 
 
D
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Tyler Thorpe
 
 
RW
 
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Jacob Julien
C
 
 
 
 
22 $925,000 $925,000 RFA - - - - - - -
Sean Farrell
C
LW
RW
 
 
25 $900,000 RFA - - - - - - - -
Owen Beck
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Seamus Casey
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Lian Bichsel
 
 
 
D
 
22 $875,000 RFA - - - - - - - -
Ryan Ufko
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Helge Grans
 
 
 
D
 
24 $850,000 $850,000 RFA - - - - - - -
Samuel Fagemo
 
LW
 
 
 
26 $850,000 $850,000 RFA - - - - - - -
Trent Swick
C
LW
RW
 
 
22 $850,000 $850,000 RFA - - - - - - -
Wyatt Bongiovanni
C
 
 
 
 
27 $850,000 $850,000 UFA - - - - - - -
Colby Ambrosio
C
LW
RW
 
 
24 $775,000 RFA - - - - - - - -
Ethan Frisch
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
FARM TOTALS $24,730,000 $14,450,000 $4,775,000 $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
Martin St-Louis 51 $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% $60  $0
Level 3: 2000 0% $32  $0
Level 4: 4000 0% $20  $0
Level 5: 1000 0% $175  $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 $84,600,000
Estimated Season Expenses $84,600,000

Bank Account
Current Funds $12,082,574
Projected Revenue + $0
Projected Expenses - $84,600,000
Projected Bank Account $-72,517,426
 
Salary Cap
Salary Cap $104,000,000
Total Payroll $84,600,000
Remaining Cap Space $19,400,000