• 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
David Pastrnak
 
 
RW
 
 
30 $11,250,000 $11,250,000 $11,250,000 $11,250,000 $11,250,000 UFA - - - -
Kyle Connor
 
LW
 
 
 
30 $9,500,000 $9,500,000 $9,500,000 $9,500,000 UFA - - - - -
Brayden Point
C
 
 
 
 
30 $9,000,000 $9,000,000 UFA - - - - - - -
Connor Hellebuyck
 
 
 
 
G
33 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 UFA - - - -
Nico Hischier
C
 
 
 
 
27 $7,250,000 $7,250,000 $7,250,000 UFA - - - - - -
Ryan Pulock
 
 
 
D
 
32 $6,150,000 $6,150,000 $6,150,000 $6,150,000 UFA - - - - -
Erik Cernak
 
 
 
D
 
29 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 UFA - - - -
Brady Skjei
 
 
 
D
 
32 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Morgan Geekie
C
 
 
 
 
28 $5,000,000 $5,000,000 UFA - - - - - - -
Gabriel Vilardi
C
LW
RW
 
 
27 $4,000,000 RFA - - - - - - - -
Adam Lowry
C
 
 
 
 
33 $3,600,000 $3,600,000 UFA - - - - - - -
Sean Monahan
C
 
 
 
 
32 $3,500,000 $3,500,000 $3,500,000 UFA - - - - - -
Kevin Bahl
 
 
 
D
 
26 $2,200,000 RFA - - - - - - - -
Ilya Mikheyev
 
 
RW
 
 
32 $1,500,000 $1,500,000 UFA - - - - - - -
Brett Howden
C
 
 
 
 
28 $1,410,000 $1,410,000 UFA - - - - - - -
Semyon Varlamov
 
 
 
 
G
38 $900,000 $900,000 UFA - - - - - - -
Brenden Dillon
 
 
 
D
 
36 UFA - - - - - - - - -
Casey DeSmith
 
 
 
 
G
35 UFA - - - - - - - - -
Colton Parayko
 
 
 
D
 
33 UFA - - - - - - - - -
Luke Evangelista
 
 
RW
 
 
24 RFA - - - - - - - - -
Reilly Smith
 
 
RW
 
 
35 UFA - - - - - - - - -
Bonus $1,750,000 - - - - - - - - -
PRO TOTALS $85,710,000 $77,760,000 $56,350,000 $40,600,000 $24,950,000 $0 $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
Dustin Tokarski
 
 
 
 
G
37 $1,000,000 UFA - - - - - - - -
Marc McLaughlin
C
 
 
 
 
27 $1,000,000 RFA - - - - - - - -
Matthew Highmore
C
 
 
 
 
30 $975,000 UFA - - - - - - - -
Zach Aston-Reese
C
 
 
 
 
32 $950,000 UFA - - - - - - - -
Reilly Walsh
 
 
 
D
 
27 $900,000 $900,000 $900,000 UFA - - - - - -
Connor Carrick
 
 
 
D
 
32 $900,000 UFA - - - - - - - -
Frederic Brunet
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Gerald Mayhew
C
 
 
 
 
34 $875,000 UFA - - - - - - - -
Ty Mueller
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Mike Reilly
 
 
 
D
 
33 $850,000 UFA - - - - - - - -
Jake Livingstone
 
 
 
D
 
27 $800,000 $800,000 UFA - - - - - - -
Chase Pietila
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
Damien Giroux
C
 
 
 
 
26 $775,000 RFA - - - - - - - -
Wyatte Wylie
 
 
 
D
 
27 $775,000 RFA - - - - - - - -
Brett Murray
 
LW
 
 
 
28 RFA - - - - - - - - -
Callahan Burke
C
 
 
 
 
29 UFA - - - - - - - - -
Cameron Crotty
 
 
 
D
 
27 RFA - - - - - - - - -
Cayden Primeau
 
 
 
 
G
27 RFA - - - - - - - - -
Cole Schwindt
C
 
 
 
 
25 RFA - - - - - - - - -
Daniil Misyul
 
 
 
D
 
26 RFA - - - - - - - - -
Jalen Luypen
 
LW
 
 
 
24 RFA - - - - - - - - -
Josiah Slavin
 
LW
 
 
 
28 RFA - - - - - - - - -
Keean Washkurak
C
 
 
 
 
25 RFA - - - - - - - - -
Kole Lind
 
 
RW
 
 
28 RFA - - - - - - - - -
Nicolas Deslauriers
 
LW
 
 
 
35 UFA - - - - - - - - -
Shane Bowers
C
 
 
 
 
27 RFA - - - - - - - - -
Sheldon Dries
C
 
 
 
 
32 UFA - - - - - - - - -
Steven Santini
 
 
 
D
 
31 UFA - - - - - - - - -
FARM TOTALS $12,325,000 $2,475,000 $900,000 $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
Joe Sacco 56 $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% $92  $0
Level 2: 5000 0% $54  $0
Level 3: 2000 0% $35  $0
Level 4: 4000 0% $31  $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 $85,710,000
Estimated Season Expenses $85,710,000

Bank Account
Current Funds $4,789,953
Projected Revenue + $0
Projected Expenses - $85,710,000
Projected Bank Account $-80,920,047
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $85,710,000
Remaining Cap Space $2,290,000