• 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
Teuvo Teravainen
 
LW
 
 
 
32 $8,250,000 $8,250,000 $8,250,000 $8,250,000 $8,250,000 UFA - - - -
Jake Guentzel
 
LW
 
 
 
32 $8,000,000 $8,000,000 UFA - - - - - - -
Jacob Markstrom
 
 
 
 
G
36 $6,500,000 * $6,500,000 * UFA - - - - - - -
Matt Roy
 
 
 
D
 
31 $6,250,000 $6,250,000 $6,250,000 $6,250,000 $6,250,000 UFA - - - -
Christian Dvorak
C
 
 
 
 
30 $5,750,000 $5,750,000 $5,750,000 $5,750,000 $5,750,000 $5,750,000 UFA - - -
Maxim Tsyplakov
 
 
RW
 
 
28 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 UFA - - -
Darcy Kuemper
 
 
 
 
G
36 $5,500,000 UFA - - - - - - - -
Artem Zub
 
 
 
D
 
31 $5,000,000 * UFA - - - - - - - -
Alexandre Carrier
 
 
 
D
 
30 $4,750,000 $4,750,000 $4,750,000 $4,750,000 $4,750,000 UFA - - - -
Ryan Donato
C
 
 
 
 
30 $4,750,000 $4,750,000 UFA - - - - - - -
Alex Tuch
 
 
RW
 
 
30 $4,750,000 UFA - - - - - - - -
Jalen Chatfield
 
 
 
D
 
30 $4,450,000 $4,450,000 $4,450,000 UFA - - - - - -
Rasmus Sandin
 
 
 
D
 
26 $4,000,000 $4,000,000 $4,000,000 UFA - - - - - -
Simon Holmstrom
 
 
RW
 
 
25 $3,625,000 RFA - - - - - - - -
Will Cuylle
 
LW
 
 
 
24 $3,250,000 $3,250,000 RFA - - - - - - -
Blake Lizotte
C
 
 
 
 
29 $2,750,000 $2,750,000 UFA - - - - - - -
Parker Kelly
 
LW
 
 
 
27 $2,250,000 $2,250,000 $2,250,000 $2,250,000 UFA - - - - -
Mitchell Chaffee
 
 
RW
 
 
28 $1,250,000 UFA - - - - - - - -
Alexander Alexeyev
 
 
 
D
 
27 $1,200,000 RFA - - - - - - - -
Georgi Romanov
 
 
 
 
G
27 $975,000 RFA - - - - - - - -
Jackson Blake
 
 
RW
 
 
23 $950,000 $950,000 RFA - - - - - - -
Macklin Celebrini
C
 
 
 
 
20 $950,000 $950,000 RFA - - - - - - -
Connor Bedard
C
 
 
 
 
21 $950,000 RFA - - - - - - - -
Bonus $20,795,000 - - - - - - - - -
PRO TOTALS $112,395,000 $68,350,000 $41,200,000 $32,750,000 $30,500,000 $11,250,000 $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
Vitek Vanecek
 
 
 
 
G
30 $5,500,000 $5,500,000 $5,500,000 UFA - - - - - -
Sebastian D Aho
 
 
 
D
 
30 $2,700,000 UFA - - - - - - - -
Michael Eyssimont
C
 
 
 
 
30 $2,500,000 $2,500,000 UFA - - - - - - -
Oliver Wahlstrom
 
 
RW
 
 
26 $2,145,000 RFA - - - - - - - -
Carter Hart
 
 
 
 
G
28 $1,509,999 $1,509,999 $1,509,999 UFA - - - - - -
Berkly Catton
C
 
 
 
 
20 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Matthew Schaefer
 
 
 
D
 
19 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Ben Meyers
C
 
 
 
 
28 $1,000,000 UFA - - - - - - - -
Pierrick Dube
 
 
RW
 
 
25 $975,000 RFA - - - - - - - -
Vitali Kravtsov
 
 
RW
 
 
27 $975,000 RFA - - - - - - - -
David Jiricek
 
 
 
D
 
23 $950,000 RFA - - - - - - - -
Kevin Korchinski
 
 
 
D
 
22 $950,000 RFA - - - - - - - -
Nikita Susuyev
C
LW
RW
 
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Sawyer Mynio
 
 
 
D
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Ayrton Martino
C
LW
RW
 
 
24 $925,000 $925,000 RFA - - - - - - -
Taige Harding
 
 
 
D
 
24 $925,000 RFA - - - - - - - -
Jesse Pulkkinen
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Samuel Lipkin
C
LW
RW
 
 
23 $875,000 RFA - - - - - - - -
Simon Robertsson
C
LW
RW
 
 
23 $875,000 RFA - - - - - - - -
Aidan Hreschuk
 
 
 
D
 
23 $850,000 $850,000 RFA - - - - - - -
Brent Johnson
 
 
 
D
 
23 $850,000 $850,000 RFA - - - - - - -
Ryan Mast
 
 
 
D
 
23 $775,000 RFA - - - - - - - -
FARM TOTALS $30,004,999 $16,859,999 $10,859,999 $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
Peter Laviolette 62 $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% $95  $0
Level 2: 5000 0% $55  $0
Level 3: 2000 0% $33  $0
Level 4: 4000 0% $20  $0
Level 5: 1000 0% $185  $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 $112,395,000
Estimated Season Expenses $112,395,000

Bank Account
Current Funds $829,697
Projected Revenue + $0
Projected Expenses - $112,395,000
Projected Bank Account $-111,565,303
 
Salary Cap
Salary Cap $104,000,000
Total Payroll $112,395,000
Remaining Cap Space $-8,395,000