• 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
Drew Doughty
 
 
 
D
 
36 $7,500,000 $7,500,000 $7,500,000 UFA - - - - - -
Brett Pesce
 
 
 
D
 
31 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - - - -
Matt Dumba
 
 
 
D
 
31 $7,000,000 * $7,000,000 * UFA - - - - - - -
Jordan Binnington
 
 
 
 
G
32 $6,400,000 $6,400,000 $6,400,000 UFA - - - - - -
Philipp Grubauer
 
 
 
 
G
34 $5,000,000 UFA - - - - - - - -
Anthony Beauvillier
 
LW
 
 
 
28 $4,000,000 UFA - - - - - - - -
Jason Dickinson
C
 
 
 
 
30 $3,350,000 $3,350,000 $3,350,000 UFA - - - - - -
Radek Faksa
C
 
 
 
 
31 $3,250,000 $3,250,000 $3,250,000 UFA - - - - - -
Garnet Hathaway
 
 
RW
 
 
34 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Michael McCarron
 
 
RW
 
 
30 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Zach Whitecloud
 
 
 
D
 
29 $3,000,000 UFA - - - - - - - -
Tanner Jeannot
 
LW
 
 
 
28 $2,875,000 UFA - - - - - - - -
Yegor Chinakhov
 
 
RW
 
 
24 $2,600,000 $2,600,000 RFA - - - - - - -
Eric Robinson
 
LW
 
 
 
30 $2,500,000 UFA - - - - - - - -
Barclay Goodrow
 
 
RW
 
 
32 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Dennis Gilbert
 
 
 
D
 
29 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Sean Kuraly
C
 
 
 
 
32 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Travis Hamonic
 
 
 
D
 
35 $2,000,000 UFA - - - - - - - -
Yakov Trenin
C
 
 
 
 
28 $1,800,000 $1,800,000 UFA - - - - - - -
Keegan Kolesar
 
 
RW
 
 
28 $1,500,000 UFA - - - - - - - -
Christian Fischer
 
 
RW
 
 
28 $1,250,000 UFA - - - - - - - -
Bonus $10,940,000 - - - - - - - - -
PRO TOTALS $83,965,000 $50,900,000 $39,500,000 $7,000,000 $7,000,000 $0 $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
Gage Goncalves
C
 
 
 
 
24 $2,000,000 $2,000,000 $2,000,000 RFA - - - - - -
Maxence Guenette
 
 
 
D
 
24 $1,000,000 $1,000,000 RFA - - - - - - -
Vasily Ponomaryov
C
 
 
 
 
23 $1,000,000 RFA - - - - - - - -
Isaiah George
 
 
 
D
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Vittorio Mancini
 
 
 
D
 
23 $950,000 $950,000 RFA - - - - - - -
Emil Martinsen Lilleberg
 
 
 
D
 
24 $950,000 RFA - - - - - - - -
Reece Vitelli
C
LW
RW
 
 
24 $895,000 RFA - - - - - - - -
Marek Alscher
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Ryder Korczak
C
LW
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Daylan Kuefler
C
LW
RW
 
 
23 $875,000 RFA - - - - - - - -
Leevi Merilainen
 
 
 
 
G
23 $875,000 RFA - - - - - - - -
Roni Hirvonen
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Samuel Knazko
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Stephen Halliday
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Carson Bantle
 
LW
 
 
 
23 $775,000 $775,000 RFA - - - - - - -
Remi Poirier
 
 
 
 
G
24 $775,000 RFA - - - - - - - -
Tanner Dickinson
C
 
 
 
 
23 $775,000 RFA - - - - - - - -
FARM TOTALS $16,195,000 $7,425,000 $3,825,000 $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
Paul Maurice 59 $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% $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 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 $7,356,818
Pro Year To Date Expenses $7,356,818
Farm Expenses Per Days $1,694,000
Farm Year To Date Expenses $1,694,000
Pro Payroll $83,965,000
Estimated Season Expenses $93,015,818

Bank Account
Current Funds $68,796,813
Projected Revenue + $0
Projected Expenses - $93,015,818
Projected Bank Account $-24,219,005
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $83,965,000
Remaining Cap Space $4,035,000