• 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
Dylan Guenther
 
 
RW
 
 
23 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 UFA - -
Noah Hanifin
 
 
 
D
 
29 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 UFA - - -
Elias Lindholm
C
 
 
 
 
32 $7,200,000 $7,200,000 $7,200,000 $7,200,000 UFA - - - - -
John Tavares
C
 
 
 
 
36 $7,000,000 UFA - - - - - - - -
Marco Rossi
C
 
 
 
 
25 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 UFA - -
Anthony Mantha
 
 
RW
 
 
32 $5,750,000 UFA - - - - - - - -
Noah Dobson
 
 
 
D
 
26 $5,625,000 $5,625,000 $5,625,000 $5,625,000 $5,625,000 UFA - - - -
Jared McCann
 
LW
 
 
 
30 $5,000,000 UFA - - - - - - - -
Stuart Skinner
 
 
 
 
G
28 $4,800,000 UFA - - - - - - - -
Kirby Dach
C
 
 
 
 
25 $4,500,000 $4,500,000 RFA - - - - - - -
Michael Rasmussen
C
 
 
 
 
27 $3,200,000 $3,200,000 $3,200,000 UFA - - - - - -
Jeff Skinner
 
LW
 
 
 
34 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Viktor Arvidsson
 
LW
 
 
 
33 $2,200,000 $2,200,000 $2,200,000 UFA - - - - - -
Alexis Lafreniere
 
LW
 
 
 
25 RFA - - - - - - - - -
Andreas Englund
 
 
 
D
 
30 UFA - - - - - - - - -
Brett Kulak
 
 
 
D
 
32 UFA - - - - - - - - -
Mark Jankowski
C
 
 
 
 
32 UFA - - - - - - - - -
Matt Nieto
 
LW
 
 
 
34 UFA - - - - - - - - -
Nikita Zadorov
 
 
 
D
 
31 UFA - - - - - - - - -
Scott Mayfield
 
 
 
D
 
34 UFA - - - - - - - - -
Simon Nemec
 
 
 
D
 
22 RFA - - - - - - - - -
Spencer Knight
 
 
 
 
G
25 RFA - - - - - - - - -
Bonus $2,200,000 - - - - - - - - -
PRO TOTALS $71,975,000 $47,225,000 $42,725,000 $34,325,000 $27,125,000 $21,500,000 $14,000,000 $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
Jacob Bernard-Docker
 
 
 
D
 
26 $2,200,000 RFA - - - - - - - -
John Ludvig
 
 
 
D
 
26 $950,000 RFA - - - - - - - -
Jaycob Megna
 
 
 
D
 
34 $900,000 UFA - - - - - - - -
Jayson Megna
C
 
 
 
 
36 $885,000 UFA - - - - - - - -
Vsevolod Komarov
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Brandon Gignac
 
LW
 
 
 
29 $800,000 UFA - - - - - - - -
Hunter Skinner
 
 
 
D
 
25 $800,000 RFA - - - - - - - -
Vincent Sevigny
 
 
 
D
 
25 $800,000 RFA - - - - - - - -
Chris Wagner
 
 
RW
 
 
35 $775,000 UFA - - - - - - - -
Hudson Fasching
 
 
RW
 
 
31 $775,000 UFA - - - - - - - -
Jack Beck
 
LW
 
 
 
23 $775,000 RFA - - - - - - - -
Marc Johnstone
 
 
RW
 
 
30 $775,000 UFA - - - - - - - -
Ben Kraws
 
 
 
 
G
26 RFA - - - - - - - - -
Dylan Gambrell
C
 
 
 
 
30 UFA - - - - - - - - -
Hendrix Lapierre
C
 
 
 
 
24 RFA - - - - - - - - -
Jack Finley
C
 
 
 
 
24 RFA - - - - - - - - -
Jakub Dobes
 
 
 
 
G
25 RFA - - - - - - - - -
Jaret Anderson-Dolan
C
 
 
 
 
27 RFA - - - - - - - - -
Joseph LaBate
C
 
 
 
 
33 UFA - - - - - - - - -
Louis Domingue
 
 
 
 
G
34 UFA - - - - - - - - -
Lukas Cormier
 
 
 
D
 
24 RFA - - - - - - - - -
Ozzy Wiesblatt
C
LW
RW
 
 
24 RFA - - - - - - - - -
Reese Johnson
C
 
 
 
 
28 RFA - - - - - - - - -
Wyatt McLeod
 
 
 
D
 
26 RFA - - - - - - - - -
FARM TOTALS $11,310,000 $875,000 $0 $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
Mike Sullivan 57 $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% $50  $0
Level 3: 2000 0% $33  $0
Level 4: 4000 0% $20  $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 $71,975,000
Estimated Season Expenses $71,975,000

Bank Account
Current Funds $25,750,300
Projected Revenue + $0
Projected Expenses - $71,975,000
Projected Bank Account $-46,224,700
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $71,975,000
Remaining Cap Space $16,025,000