• 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 Strome
C
 
 
 
 
29 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - - -
John Klingberg
 
 
 
D
 
34 $6,500,000 UFA - - - - - - - -
Juuse Saros
 
 
 
 
G
31 $6,000,000 $6,000,000 UFA - - - - - - -
Nick Schmaltz
C
 
 
 
 
30 $5,850,000 UFA - - - - - - - -
Tyler Bertuzzi
 
LW
 
 
 
31 $5,250,000 $5,250,000 $5,250,000 $5,250,000 $5,250,000 $5,250,000 UFA - - -
Damon Severson
 
 
 
D
 
32 $5,000,000 $5,000,000 UFA - - - - - - -
Tommy Novak
C
 
 
 
 
29 $3,500,000 UFA - - - - - - - -
Jonas Siegenthaler
 
 
 
D
 
29 $3,100,000 $3,100,000 UFA - - - - - - -
Nick Jensen
 
 
 
D
 
36 $3,000,000 UFA - - - - - - - -
Brandon Saad
 
LW
 
 
 
34 $2,500,000 $2,500,000 UFA - - - - - - -
Bobby Brink
C
LW
RW
 
 
25 $2,500,000 RFA - - - - - - - -
Morgan Barron
C
 
 
 
 
28 $1,690,000 $1,690,000 UFA - - - - - - -
Logan Stankoven
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Mackie Samoskevich
 
 
RW
 
 
24 $875,000 RFA - - - - - - - -
Olen Zellweger
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Andrew Copp
C
 
 
 
 
32 UFA - - - - - - - - -
Carter Verhaeghe
C
 
 
 
 
31 UFA - - - - - - - - -
Dryden Hunt
 
LW
 
 
 
31 UFA - - - - - - - - -
Evgenii Dadonov
 
 
RW
 
 
37 UFA - - - - - - - - -
Ilya Solovyov
 
 
 
D
 
26 RFA - - - - - - - - -
Nico Daws
 
 
 
 
G
26 RFA - - - - - - - - -
Ryan Suter
 
 
 
D
 
41 UFA - - - - - - - - -
Bonus $2,750,000 - - - - - - - - -
PRO TOTALS $58,265,000 $31,540,000 $13,250,000 $13,250,000 $13,250,000 $5,250,000 $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
Travis Boyd
C
 
 
 
 
33 $1,500,000 UFA - - - - - - - -
Kyle Burroughs
 
 
 
D
 
31 $1,250,000 $1,250,000 UFA - - - - - - -
Alexander Suzdalev
 
LW
 
 
 
22 $950,000 $950,000 RFA - - - - - - -
Artem Duda
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Artyom Levshunov
 
 
 
D
 
21 $875,000 $875,000 RFA - - - - - - -
Felix Unger Sorum
 
 
RW
 
 
21 $875,000 $875,000 RFA - - - - - - -
Jagger Firkus
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Luca Cagnoni
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Rutger McGroarty
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Yegor Sidorov
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Adam Sykora
C
LW
RW
 
 
22 $875,000 RFA - - - - - - - -
Arttu Hyry
 
 
RW
 
 
25 RFA - - - - - - - - -
Carl Grundstrom
 
 
RW
 
 
29 UFA - - - - - - - - -
Chase Wheatcroft
C
LW
RW
 
 
24 RFA - - - - - - - - -
Collin Delia
 
 
 
 
G
32 UFA - - - - - - - - -
Drew Commesso
 
 
 
 
G
24 RFA - - - - - - - - -
Gabriel Dumont
C
 
 
 
 
36 UFA - - - - - - - - -
Grant Hutton
 
 
 
D
 
31 UFA - - - - - - - - -
Hunter Drew
 
 
RW
 
 
28 RFA - - - - - - - - -
Jackson Berezowski
C
 
 
 
 
24 RFA - - - - - - - - -
James Schuldt
 
 
 
D
 
31 UFA - - - - - - - - -
Kevin Gravel
 
 
 
D
 
34 UFA - - - - - - - - -
Mark Friedman
 
 
 
D
 
31 UFA - - - - - - - - -
Matt Vernon
 
 
 
 
G
28 RFA - - - - - - - - -
Nathan Clurman
 
 
 
D
 
28 RFA - - - - - - - - -
FARM TOTALS $10,700,000 $8,325,000 $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
Scott Mellanby 58 $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% $45  $0
Level 3: 2000 0% $25  $0
Level 4: 4000 0% $20  $0
Level 5: 1000 0% $195  $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 $58,265,000
Estimated Season Expenses $58,265,000

Bank Account
Current Funds $12,963,751
Projected Revenue + $0
Projected Expenses - $58,265,000
Projected Bank Account $-45,301,249
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $58,265,000
Remaining Cap Space $29,735,000