• 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
Pavel Buchnevich
 
LW
 
 
 
30 $10,000,000 * $10,000,000 * $10,000,000 * $10,000,000 * $10,000,000 * $10,000,000 * UFA - - -
Mattias Ekholm
 
 
 
D
 
35 $6,200,000 $6,200,000 UFA - - - - - - -
Adin Hill
 
 
 
 
G
29 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - - - -
Ryan Lindgren
 
 
 
D
 
27 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 UFA - - -
Anton Lundell
C
 
 
 
 
24 $5,000,000 $5,000,000 $5,000,000 $5,000,000 RFA - - - - -
Ryan Strome
C
 
 
 
 
32 $5,000,000 $5,000,000 UFA - - - - - - -
Andrew Mangiapane
 
LW
 
 
 
29 $4,750,000 $4,750,000 UFA - - - - - - -
Cam York
 
 
 
D
 
24 $4,750,000 RFA - - - - - - - -
Barrett Hayton
C
 
 
 
 
25 $4,600,000 $4,600,000 RFA - - - - - - -
Ilya Lyubushkin
 
 
 
D
 
31 $4,000,000 $4,000,000 UFA - - - - - - -
Casey Cizikas
C
 
 
 
 
34 $4,000,000 * UFA - - - - - - - -
Evan Bouchard
 
 
 
D
 
26 $4,000,000 RFA - - - - - - - -
Jonathan Drouin
 
LW
 
 
 
30 $4,000,000 UFA - - - - - - - -
Frederick Gaudreau
C
 
 
 
 
32 $3,500,000 $3,500,000 $3,500,000 $3,500,000 UFA - - - - -
Tommy Novak
C
 
 
 
 
28 $3,500,000 $3,500,000 UFA - - - - - - -
Corey Perry
 
 
RW
 
 
40 $2,000,000 UFA - - - - - - - -
Jake Walman
 
 
 
D
 
29 $2,000,000 UFA - - - - - - - -
Curtis Lazar
C
 
 
 
 
30 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Mattias Janmark
C
 
 
 
 
33 $1,500,000 $1,500,000 UFA - - - - - - -
Akira Schmid
 
 
 
 
G
25 $1,000,000 $1,000,000 RFA - - - - - - -
Shane Wright
C
 
 
 
 
21 $950,000 RFA - - - - - - - -
Bonus $6,000,000 - - - - - - - - -
PRO TOTALS $89,450,000 $61,750,000 $31,200,000 $29,700,000 $15,200,000 $15,200,000 $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
Mason Primeau
C
 
 
 
 
24 $950,000 RFA - - - - - - - -
Coulson Pitre
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Dylan Garand
 
 
 
 
G
23 $875,000 RFA - - - - - - - -
Martin Chromiak
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
Luke Reid
 
 
 
D
 
24 $775,000 $775,000 RFA - - - - - - -
FARM TOTALS $4,350,000 $1,650,000 $875,000 $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
Glen Gulutzan 53 $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% $87  $0
Level 2: 5000 0% $54  $0
Level 3: 2000 0% $33  $0
Level 4: 4000 0% $22  $0
Level 5: 1000 0% $185  $0
Total Attendance: 0 0% - $0

Balance Sheet

Income
Home Games Left 3
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 $7,904,545
Pro Year To Date Expenses $7,904,545
Farm Expenses Per Days $2,080,000
Farm Year To Date Expenses $2,080,000
Pro Payroll $89,450,000
Estimated Season Expenses $99,434,545

Bank Account
Current Funds $65,027,315
Projected Revenue + $0
Projected Expenses - $99,434,545
Projected Bank Account $-34,407,230
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $89,450,000
Remaining Cap Space $-1,450,000