• 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
Jake Guentzel
 
LW
 
 
 
32 $8,000,000 $8,000,000 UFA - - - - - - -
William Nylander
 
 
RW
 
 
30 $8,000,000 UFA - - - - - - - -
Victor Hedman
 
 
 
D
 
36 $7,750,000 $7,750,000 $7,750,000 $7,750,000 UFA - - - - -
Josh Norris
C
 
 
 
 
27 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - -
Chris Kreider
 
LW
 
 
 
35 $6,000,000 UFA - - - - - - - -
Dante Fabbro
 
 
 
D
 
28 $4,500,000 $4,500,000 $4,500,000 UFA - - - - - -
JJ Moser
 
 
 
D
 
26 $2,900,000 RFA - - - - - - - -
Cam Talbot
 
 
 
 
G
39 $2,500,000 $2,500,000 UFA - - - - - - -
Samuel Montembeault
 
 
 
 
G
30 $2,250,000 UFA - - - - - - - -
Nicolas Roy
C
 
 
 
 
29 $2,000,000 UFA - - - - - - - -
David Kampf
C
 
 
 
 
31 $1,900,000 $1,900,000 $1,900,000 UFA - - - - - -
Rasmus Kupari
C
 
 
 
 
26 $1,100,000 RFA - - - - - - - -
Zemgus Girgensons
 
LW
 
 
 
32 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Alex Petrovic
 
 
 
D
 
34 $1,000,000 UFA - - - - - - - -
Austin Watson
 
LW
 
 
 
34 $1,000,000 UFA - - - - - - - -
Haydn Fleury
 
 
 
D
 
30 $1,000,000 UFA - - - - - - - -
Jesse Puljujarvi
 
 
RW
 
 
28 $1,000,000 * UFA - - - - - - - -
Pierre Engvall
 
LW
 
 
 
30 $800,000 UFA - - - - - - - -
Uvis Balinskis
 
 
 
D
 
30 $775,000 UFA - - - - - - - -
Alex Laferriere
 
 
RW
 
 
25 RFA - - - - - - - - -
Brock Nelson
C
 
 
 
 
35 UFA - - - - - - - - -
Fabian Zetterlund
 
LW
 
 
 
27 RFA - - - - - - - - -
Ryan Graves
 
 
 
D
 
31 UFA - - - - - - - - -
Trevor van Riemsdyk
 
 
 
D
 
35 UFA - - - - - - - - -
Ty Emberson
 
 
 
D
 
26 RFA - - - - - - - - -
Bonus $900,000 - - - - - - - - -
PRO TOTALS $61,375,000 $32,650,000 $22,150,000 $14,750,000 $7,000,000 $7,000,000 $7,000,000 $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
Rodrigo Abols
C
 
 
 
 
30 $1,000,000 UFA - - - - - - - -
Hardy Haman Aktell
 
 
 
D
 
28 $900,000 $900,000 UFA - - - - - - -
Jakub Dvorak
 
 
 
D
 
21 $875,000 $875,000 RFA - - - - - - -
Jani Nyman
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Danil Zhilkin
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Lucas Ciona
 
LW
 
 
 
23 $875,000 RFA - - - - - - - -
Nikita Grebenkin
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
Nolan Allan
 
 
 
D
 
24 $875,000 RFA - - - - - - - -
Travis Barron
 
LW
 
 
 
28 $850,000 $850,000 UFA - - - - - - -
Chas Sharpe
 
 
 
D
 
23 $775,000 $775,000 RFA - - - - - - -
Braden Hache
 
 
 
D
 
23 $775,000 RFA - - - - - - - -
Graham Sward
 
 
 
D
 
23 $775,000 RFA - - - - - - - -
Jake Chiasson
 
 
RW
 
 
23 $775,000 RFA - - - - - - - -
Ryan McCleary
 
 
 
D
 
23 $775,000 RFA - - - - - - - -
Zack MacEwen
C
 
 
 
 
30 $775,000 UFA - - - - - - - -
Chris Driedger
 
 
 
 
G
32 UFA - - - - - - - - -
Curtis Douglas
C
 
 
 
 
26 RFA - - - - - - - - -
Daniil Tarasov
 
 
 
 
G
27 RFA - - - - - - - - -
Erik Brannstrom
 
 
 
D
 
27 RFA - - - - - - - - -
Givani Smith
 
 
RW
 
 
28 RFA - - - - - - - - -
Jack Drury
C
 
 
 
 
26 RFA - - - - - - - - -
Jeremy Brodeur
 
 
 
 
G
30 UFA - - - - - - - - -
Jimmy Vesey
 
LW
 
 
 
33 UFA - - - - - - - - -
Keaton Middleton
 
 
 
D
 
28 RFA - - - - - - - - -
Noel Hoefenmayer
 
 
 
D
 
27 RFA - - - - - - - - -
FARM TOTALS $12,650,000 $4,275,000 $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
Dave Hakstol 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% $100  $0
Level 2: 5000 0% $60  $0
Level 3: 2000 0% $35  $0
Level 4: 4000 0% $25  $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 $61,375,000
Estimated Season Expenses $61,375,000

Bank Account
Current Funds $6,676,000
Projected Revenue + $0
Projected Expenses - $61,375,000
Projected Bank Account $-54,699,000
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $61,375,000
Remaining Cap Space $26,625,000