• 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
David Pastrnak
 
 
RW
 
 
29 $11,250,000 $11,250,000 $11,250,000 $11,250,000 $11,250,000 $11,250,000 UFA - - -
Kyle Connor
 
LW
 
 
 
29 $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000 UFA - - - -
Brayden Point
C
 
 
 
 
29 $9,000,000 $9,000,000 $9,000,000 UFA - - - - - -
Connor Hellebuyck
 
 
 
 
G
32 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 UFA - - -
Nico Hischier
C
 
 
 
 
26 $7,250,000 $7,250,000 $7,250,000 $7,250,000 UFA - - - - -
Colton Parayko
 
 
 
D
 
32 $6,200,000 UFA - - - - - - - -
Ryan Pulock
 
 
 
D
 
31 $6,150,000 $6,150,000 $6,150,000 $6,150,000 $6,150,000 UFA - - - -
Erik Cernak
 
 
 
D
 
28 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 UFA - - -
Brady Skjei
 
 
 
D
 
31 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - - -
Morgan Geekie
C
 
 
 
 
27 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Gabriel Vilardi
C
LW
RW
 
 
26 $4,000,000 $4,000,000 RFA - - - - - - -
Adam Lowry
C
 
 
 
 
32 $3,600,000 $3,600,000 $3,600,000 UFA - - - - - -
Nicholas Paul
 
LW
 
 
 
30 $2,500,000 UFA - - - - - - - -
Nicolas Roy
C
 
 
 
 
28 $2,000,000 $2,000,000 UFA - - - - - - -
Ilya Mikheyev
 
 
RW
 
 
31 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Brett Howden
C
 
 
 
 
27 $1,410,000 $1,410,000 $1,410,000 UFA - - - - - -
Brenden Dillon
 
 
 
D
 
35 $1,260,000 UFA - - - - - - - -
Casey DeSmith
 
 
 
 
G
34 $1,125,000 UFA - - - - - - - -
Alec Martinez
 
 
 
D
 
38 $900,000 * $900,000 * $900,000 * UFA - - - - - -
Cameron Crotty
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
David Savard
 
 
 
D
 
35 UFA - - - - - - - - -
Kyle Palmieri
C
 
 
 
 
34 UFA - - - - - - - - -
Zach Parise
 
LW
 
 
 
41 UFA - - - - - - - - -
Bonus $2,200,000 - - - - - - - - -
PRO TOTALS $94,320,000 $80,260,000 $74,260,000 $52,850,000 $40,600,000 $24,950,000 $0 $0 $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
Kevin Bahl
 
 
 
D
 
25 $2,200,000 $2,200,000 RFA - - - - - - -
Cal Petersen
 
 
 
 
G
31 $1,000,000 UFA - - - - - - - -
Reilly Walsh
 
 
 
D
 
26 $900,000 $900,000 $900,000 $900,000 UFA - - - - -
Cole Schwindt
C
 
 
 
 
24 $900,000 RFA - - - - - - - -
Cooper Marody
 
 
RW
 
 
29 $900,000 UFA - - - - - - - -
Layton Ahac
 
 
 
D
 
24 $900,000 RFA - - - - - - - -
Sheldon Dries
C
 
 
 
 
31 $900,000 UFA - - - - - - - -
Frederic Brunet
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Ty Mueller
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Daniil Misyul
 
 
 
D
 
25 $875,000 RFA - - - - - - - -
Joel Blomqvist
 
 
 
 
G
23 $875,000 RFA - - - - - - - -
Luke Evangelista
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
Kole Lind
 
 
RW
 
 
27 $850,000 RFA - - - - - - - -
Rhett Gardner
C
 
 
 
 
29 $850,000 UFA - - - - - - - -
Nicolas Deslauriers
 
LW
 
 
 
34 $810,000 UFA - - - - - - - -
Josiah Slavin
 
LW
 
 
 
27 $800,000 RFA - - - - - - - -
Chase Pietila
 
 
 
D
 
21 $775,000 $775,000 $775,000 RFA - - - - - -
Damien Giroux
C
 
 
 
 
25 $775,000 $775,000 RFA - - - - - - -
Michal Teply
 
 
RW
 
 
24 $775,000 $775,000 RFA - - - - - - -
Ryan Fanti
 
 
 
 
G
26 $775,000 $775,000 RFA - - - - - - -
Wyatte Wylie
 
 
 
D
 
26 $775,000 $775,000 RFA - - - - - - -
Ales Stezka
 
 
 
 
G
28 $775,000 UFA - - - - - - - -
Jordan Frasca
 
LW
 
 
 
24 $775,000 RFA - - - - - - - -
Andrew Poturalski
C
 
 
 
 
31 UFA - - - - - - - - -
Antti Raanta
 
 
 
 
G
36 UFA - - - - - - - - -
Callahan Burke
C
 
 
 
 
28 RFA - - - - - - - - -
Casey Fitzgerald
 
 
 
D
 
28 RFA - - - - - - - - -
Chase de Leo
 
LW
 
 
 
30 UFA - - - - - - - - -
Hayden Hodgson
 
 
RW
 
 
29 UFA - - - - - - - - -
Matt Martin
 
LW
 
 
 
36 UFA - - - - - - - - -
Matthew Highmore
C
 
 
 
 
29 UFA - - - - - - - - -
Tyler Wotherspoon
 
 
 
D
 
32 UFA - - - - - - - - -
Zane McIntyre
 
 
 
 
G
33 UFA - - - - - - - - -
FARM TOTALS $20,810,000 $8,725,000 $1,675,000 $900,000 $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
Joe Sacco 55 $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% $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 $94,320,000
Estimated Season Expenses $94,320,000

Bank Account
Current Funds $-6,608,161
Projected Revenue + $0
Projected Expenses - $94,320,000
Projected Bank Account $-100,928,161
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $94,320,000
Remaining Cap Space $-6,320,000