• 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
Brett Pesce
 
 
 
D
 
32 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - - - - -
Matt Dumba
 
 
 
D
 
32 $7,000,000 * UFA - - - - - - - -
Jordan Binnington
 
 
 
 
G
33 $6,400,000 $6,400,000 UFA - - - - - - -
Andrew Mangiapane
 
LW
 
 
 
30 $4,750,000 UFA - - - - - - - -
Radek Faksa
C
 
 
 
 
32 $3,250,000 $3,250,000 UFA - - - - - - -
Garnet Hathaway
 
 
RW
 
 
35 $3,000,000 $3,000,000 UFA - - - - - - -
Michael McCarron
 
 
RW
 
 
31 $3,000,000 $3,000,000 UFA - - - - - - -
Yegor Chinakhov
 
 
RW
 
 
25 $2,600,000 RFA - - - - - - - -
Barclay Goodrow
 
 
RW
 
 
33 $2,000,000 $2,000,000 UFA - - - - - - -
Dennis Gilbert
 
 
 
D
 
30 $2,000,000 $2,000,000 UFA - - - - - - -
Gage Goncalves
C
 
 
 
 
25 $2,000,000 $2,000,000 RFA - - - - - - -
Sean Kuraly
C
 
 
 
 
33 $2,000,000 $2,000,000 UFA - - - - - - -
Sammy Blais
 
LW
 
 
 
30 $1,700,000 UFA - - - - - - - -
Max Pacioretty
 
LW
 
 
 
38 $990,000 $990,000 $990,000 UFA - - - - - -
Vittorio Mancini
 
 
 
D
 
24 $950,000 RFA - - - - - - - -
Bobby McMann
C
 
 
 
 
30 UFA - - - - - - - - -
Emil Martinsen Lilleberg
 
 
 
D
 
25 RFA - - - - - - - - -
Eric Robinson
 
LW
 
 
 
31 UFA - - - - - - - - -
Jeff Petry
 
 
 
D
 
39 UFA - - - - - - - - -
Philipp Grubauer
 
 
 
 
G
35 UFA - - - - - - - - -
Tanner Jeannot
 
LW
 
 
 
29 UFA - - - - - - - - -
Bonus $7,000,000 - - - - - - - - -
PRO TOTALS $55,640,000 $31,640,000 $7,990,000 $7,000,000 $0 $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
Danton Heinen
 
LW
 
 
 
31 $3,500,000 $3,500,000 UFA - - - - - - -
Yakov Trenin
C
 
 
 
 
29 $1,800,000 UFA - - - - - - - -
Declan Chisholm
 
 
 
D
 
26 $1,700,000 RFA - - - - - - - -
Maxence Guenette
 
 
 
D
 
25 $1,000,000 RFA - - - - - - - -
Kevin Mandolese
 
 
 
 
G
26 $975,000 RFA - - - - - - - -
Isaiah George
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Marek Alscher
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Matthew Maggio
C
LW
RW
 
 
24 $875,000 RFA - - - - - - - -
Ryder Korczak
C
LW
RW
 
 
24 $875,000 RFA - - - - - - - -
Carson Bantle
 
LW
 
 
 
24 $775,000 RFA - - - - - - - -
Anthony Romano
C
LW
RW
 
 
26 RFA - - - - - - - - -
Brogan Rafferty
 
 
 
D
 
31 UFA - - - - - - - - -
Christian Fischer
 
 
RW
 
 
29 UFA - - - - - - - - -
Daylan Kuefler
C
LW
RW
 
 
24 RFA - - - - - - - - -
Henrik Tikkanen
 
 
 
 
G
26 RFA - - - - - - - - -
Kevin Labanc
 
 
RW
 
 
31 UFA - - - - - - - - -
Leevi Merilainen
 
 
 
 
G
24 RFA - - - - - - - - -
Pierre-Olivier Joseph
 
 
 
D
 
27 RFA - - - - - - - - -
Reece Vitelli
C
LW
RW
 
 
25 RFA - - - - - - - - -
Remi Poirier
 
 
 
 
G
25 RFA - - - - - - - - -
Roni Hirvonen
C
 
 
 
 
24 RFA - - - - - - - - -
Samuel Knazko
 
 
 
D
 
24 RFA - - - - - - - - -
Stephen Halliday
C
 
 
 
 
24 RFA - - - - - - - - -
Tanner Dickinson
C
 
 
 
 
24 RFA - - - - - - - - -
Vasily Ponomaryov
C
 
 
 
 
24 RFA - - - - - - - - -
FARM TOTALS $13,325,000 $5,325,000 $0 $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
Paul Maurice 60 $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 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 $55,640,000
Estimated Season Expenses $55,640,000

Bank Account
Current Funds $28,186,043
Projected Revenue + $0
Projected Expenses - $55,640,000
Projected Bank Account $-27,453,957
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $55,640,000
Remaining Cap Space $32,360,000