• RHL Hockey Sim
  •  

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2035/35
Jake Guentzel
 
LW
 
 
 
31 $8,000,000 $8,000,000 $8,000,000 UFA - - - - - -
Tomas Hertl
C
 
 
 
 
32 $8,000,000 $8,000,000 UFA - - - - - - -
William Nylander
 
 
RW
 
 
29 $8,000,000 $8,000,000 UFA - - - - - - -
Victor Hedman
 
 
 
D
 
35 $7,750,000 $7,750,000 $7,750,000 $7,750,000 $7,750,000 UFA - - - -
Josh Norris
C
 
 
 
 
26 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA -
Brett Pesce
 
 
 
D
 
31 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - - - -
Chris Kreider
 
LW
 
 
 
34 $6,000,000 $6,000,000 UFA - - - - - - -
Brock Nelson
C
 
 
 
 
34 $5,500,000 UFA - - - - - - - -
Dante Fabbro
 
 
 
D
 
27 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA - - - - -
Jason Dickinson
C
 
 
 
 
30 $3,350,000 $3,350,000 $3,350,000 UFA - - - - - -
Trevor van Riemsdyk
 
 
 
D
 
34 $1,625,000 UFA - - - - - - - -
Daniil Tarasov
 
 
 
 
G
26 $1,050,000 RFA - - - - - - - -
Alex Laferriere
 
 
RW
 
 
24 $950,000 RFA - - - - - - - -
Bobby McMann
C
 
 
 
 
29 $812,500 UFA - - - - - - - -
Dryden Hunt
 
LW
 
 
 
30 $800,000 UFA - - - - - - - -
Uvis Balinskis
 
 
 
D
 
29 $775,000 $775,000 UFA - - - - - - -
Frederik Andersen
 
 
 
 
G
36 UFA - - - - - - - - -
Jalen Chatfield
 
 
 
D
 
29 UFA - - - - - - - - -
Liam O'Brien
C
 
 
 
 
31 UFA - - - - - - - - -
Semyon Varlamov
 
 
 
 
G
37 UFA - - - - - - - - -
Steven Lorentz
C
 
 
 
 
29 UFA - - - - - - - - -
Bonus $6,725,000 - - - - - - - - -
PRO TOTALS $77,837,500 $60,375,000 $37,600,000 $26,250,000 $21,750,000 $7,000,000 $7,000,000 $7,000,000 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2035/35
Arthur Kaliyev
 
 
RW
 
 
24 $2,000,000 $2,000,000 RFA - - - - - - -
Matt Murray
 
 
 
 
G
31 $2,000,000 UFA - - - - - - - -
Caleb Jones
 
 
 
D
 
28 $1,200,000 $1,200,000 UFA - - - - - - -
Chris Driedger
 
 
 
 
G
31 $1,000,000 UFA - - - - - - - -
Dakota Mermis
 
 
 
D
 
31 $1,000,000 UFA - - - - - - - -
Jakub Dvorak
 
 
 
D
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Ruslan Khazheyev
 
 
 
 
G
21 $875,000 $875,000 $875,000 RFA - - - - - -
Avery Hayes
 
 
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Danil Zhilkin
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Lucas Ciona
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Nikita Grebenkin
 
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Travis Barron
 
LW
 
 
 
27 $850,000 $850,000 $850,000 UFA - - - - - -
Devin Cooley
 
 
 
 
G
28 $850,000 UFA - - - - - - - -
Givani Smith
 
 
RW
 
 
27 $850,000 RFA - - - - - - - -
Guillaume Brisebois
 
 
 
D
 
28 $850,000 UFA - - - - - - - -
Michael DiPietro
 
 
 
 
G
26 $850,000 RFA - - - - - - - -
Calle Rosen
 
 
 
D
 
31 $825,000 UFA - - - - - - - -
Justin Bailey
 
 
RW
 
 
30 $825,000 UFA - - - - - - - -
Felix Sandstrom
 
 
 
 
G
28 $800,000 UFA - - - - - - - -
Zack MacEwen
C
 
 
 
 
29 $775,000 $775,000 UFA - - - - - - -
Cal Foote
 
 
 
D
 
27 $775,000 RFA - - - - - - - -
Curtis Douglas
C
 
 
 
 
25 $775,000 RFA - - - - - - - -
Jakub Zboril
 
 
 
D
 
28 $775,000 UFA - - - - - - - -
Jeremie Biakabutuka
 
 
 
D
 
23 $775,000 RFA - - - - - - - -
Jiri Patera
 
 
 
 
G
26 $775,000 RFA - - - - - - - -
Joe Vrbetic
 
 
 
 
G
23 $775,000 RFA - - - - - - - -
Keaton Middleton
 
 
 
D
 
27 $775,000 RFA - - - - - - - -
Joel Hanley
 
 
 
D
 
34 $750,000 UFA - - - - - - - -
Colton White
 
 
 
D
 
28 RFA - - - - - - - - -
FARM TOTALS $26,100,000 $10,075,000 $2,600,000 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2035/35
Dave Hakstol 57 $0 $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 $77,837,500
Estimated Season Expenses $77,837,500

Bank Account
Current Funds $-4,184,977
Projected Revenue + $0
Projected Expenses - $77,837,500
Projected Bank Account $-82,022,477
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $77,837,500
Remaining Cap Space $10,162,500