• RHL Hockey Sim
  •  

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Drew Doughty
 
 
 
D
 
35 $7,500,000 $7,500,000 $7,500,000 $7,500,000 UFA - - - - -
Matt Dumba
 
 
 
D
 
30 $7,000,000 * $7,000,000 * $7,000,000 * UFA - - - - - -
Philipp Grubauer
 
 
 
 
G
33 $5,000,000 $5,000,000 UFA - - - - - - -
Anthony Beauvillier
 
LW
 
 
 
27 $4,000,000 $4,000,000 UFA - - - - - - -
Pheonix Copley
 
 
 
 
G
32 $3,000,000 $3,000,000 UFA - - - - - - -
Zach Whitecloud
 
 
 
D
 
28 $3,000,000 $3,000,000 UFA - - - - - - -
Tanner Jeannot
 
LW
 
 
 
27 $2,875,000 $2,875,000 UFA - - - - - - -
Eric Robinson
 
LW
 
 
 
29 $2,500,000 $2,500,000 UFA - - - - - - -
Cody Glass
C
 
 
 
 
25 $2,500,000 RFA - - - - - - - -
Evgenii Dadonov
 
 
RW
 
 
35 $2,300,000 $2,300,000 UFA - - - - - - -
Pierre-Olivier Joseph
 
 
 
D
 
25 $2,000,000 RFA - - - - - - - -
Colin Miller
 
 
 
D
 
32 $1,750,000 UFA - - - - - - - -
Haydn Fleury
 
 
 
D
 
28 $1,750,000 UFA - - - - - - - -
Keegan Kolesar
 
 
RW
 
 
27 $1,500,000 $1,500,000 UFA - - - - - - -
Tyler Motte
C
LW
RW
 
 
29 $1,500,000 UFA - - - - - - - -
Troy Stecher
 
 
 
D
 
30 $1,300,000 $1,300,000 $1,300,000 UFA - - - - - -
Christian Fischer
 
 
RW
 
 
27 $1,250,000 $1,250,000 UFA - - - - - - -
Max Jones
 
LW
 
 
 
26 $1,250,000 $1,250,000 RFA - - - - - - -
Josh Brown
 
 
 
D
 
30 $1,200,000 UFA - - - - - - - -
Garnet Hathaway
 
 
RW
 
 
33 $1,125,000 UFA - - - - - - - -
Mathieu Olivier
 
 
RW
 
 
27 $1,100,000 RFA - - - - - - - -
Joel Kiviranta
 
LW
 
 
 
28 $1,000,000 UFA - - - - - - - -
Yegor Chinakhov
 
 
RW
 
 
23 $925,000 RFA - - - - - - - -
Bonus $5,440,000 - - - - - - - - -
PRO TOTALS $62,765,000 $42,475,000 $15,800,000 $7,500,000 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Kevin Labanc
 
 
RW
 
 
29 $3,200,000 $3,200,000 UFA - - - - - - -
Sammy Blais
 
LW
 
 
 
28 $1,700,000 $1,700,000 $1,700,000 UFA - - - - - -
Dylan Wells
 
 
 
 
G
26 $1,000,000 RFA - - - - - - - -
Isaac Ratcliffe
 
LW
 
 
 
25 $1,000,000 RFA - - - - - - - -
Kevin Mandolese
 
 
 
 
G
24 $975,000 $975,000 $975,000 RFA - - - - - -
Lassi Thomson
 
 
 
D
 
24 $975,000 $975,000 RFA - - - - - - -
Emil Martinsen Lilleberg
 
 
 
D
 
23 $950,000 $950,000 RFA - - - - - - -
Alex Swetlikoff
C
LW
RW
 
 
23 $950,000 RFA - - - - - - - -
Ilya Usov
C
 
 
 
 
23 $950,000 RFA - - - - - - - -
Ryder Korczak
C
LW
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Daylan Kuefler
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Leevi Merilainen
 
 
 
 
G
22 $875,000 $875,000 RFA - - - - - - -
Roni Hirvonen
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Samuel Knazko
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Stephen Halliday
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Gage Goncalves
C
 
 
 
 
23 $850,000 RFA - - - - - - - -
Hugo Alnefelt
 
 
 
 
G
23 $850,000 RFA - - - - - - - -
Maxence Guenette
 
 
 
D
 
23 $850,000 RFA - - - - - - - -
Vasily Ponomaryov
C
 
 
 
 
22 $850,000 RFA - - - - - - - -
Remi Poirier
 
 
 
 
G
23 $775,000 $775,000 RFA - - - - - - -
Tanner Dickinson
C
 
 
 
 
22 $775,000 $775,000 RFA - - - - - - -
Henrik Tikkanen
 
 
 
 
G
24 $775,000 RFA - - - - - - - -
Jaydon Dureau
 
LW
 
 
 
23 $775,000 RFA - - - - - - - -
Reece Vitelli
C
LW
RW
 
 
23 $775,000 RFA - - - - - - - -
Nikita Pavlychev
C
LW
RW
 
 
27 $750,000 RFA - - - - - - - -
FARM TOTALS $24,975,000 $14,600,000 $3,550,000 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Paul Maurice 58 $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% $80  $0
Level 2: 5000 0% $50  $0
Level 3: 2000 0% $30  $0
Level 4: 4000 0% $25  $0
Level 5: 1000 0% $180  $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 $62,765,000
Estimated Season Expenses $62,765,000

Bank Account
Current Funds $59,603,284
Projected Revenue + $0
Projected Expenses - $62,765,000
Projected Bank Account $-3,161,716
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $62,765,000
Remaining Cap Space $20,735,000