• 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
Sebastian F Aho
C
 
 
 
 
28 $9,750,000 $9,750,000 $9,750,000 $9,750,000 $9,750,000 $9,750,000 $9,750,000 $9,750,000 UFA -
Clayton Keller
 
 
RW
 
 
27 $8,000,000 RFA - - - - - - - -
Drew Doughty
 
 
 
D
 
36 $7,500,000 $7,500,000 $7,500,000 UFA - - - - - -
Tom Wilson
 
 
RW
 
 
32 $7,200,000 $7,200,000 $7,200,000 $7,200,000 $7,200,000 $7,200,000 UFA - - -
Mike Matheson
 
 
 
D
 
32 $7,000,000 $7,000,000 UFA - - - - - - -
Nick Suzuki
C
 
 
 
 
26 $6,500,000 RFA - - - - - - - -
Neal Pionk
 
 
 
D
 
30 $5,850,000 UFA - - - - - - - -
Frederik Andersen
 
 
 
 
G
36 $4,100,000 $4,100,000 UFA - - - - - - -
Ben Chiarot
 
 
 
D
 
34 $3,250,000 $3,250,000 UFA - - - - - - -
Erik Haula
 
LW
 
 
 
35 $3,000,000 UFA - - - - - - - -
Scott Laughton
C
 
 
 
 
31 $3,000,000 UFA - - - - - - - -
Steven Lorentz
C
 
 
 
 
30 $2,875,000 $2,875,000 $2,875,000 UFA - - - - - -
Nicholas Paul
 
LW
 
 
 
31 $2,500,000 UFA - - - - - - - -
Elvis Merzlikins
 
 
 
 
G
32 $2,250,000 UFA - - - - - - - -
Anthony Beauvillier
 
LW
 
 
 
28 $2,000,000 UFA - - - - - - - -
Ryan Poehling
C
 
 
 
 
27 $2,000,000 RFA - - - - - - - -
Travis Hamonic
 
 
 
D
 
35 $2,000,000 UFA - - - - - - - -
Miles Wood
 
LW
 
 
 
30 $1,500,000 UFA - - - - - - - -
Nathan Walker
 
LW
 
 
 
32 $1,500,000 UFA - - - - - - - -
Simon Benoit
 
 
 
D
 
27 $1,410,000 * RFA - - - - - - - -
Matej Blumel
 
 
RW
 
 
25 $1,000,000 RFA - - - - - - - -
Cole Guttman
C
 
 
 
 
27 $875,000 $875,000 $875,000 UFA - - - - - -
Bonus $3,900,000 - - - - - - - - -
PRO TOTALS $88,960,000 $42,550,000 $28,200,000 $16,950,000 $16,950,000 $16,950,000 $9,750,000 $9,750,000 $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
Jayden Struble
 
 
 
D
 
24 $1,650,000 $1,650,000 $1,650,000 RFA - - - - - -
Tyson Jost
C
 
 
 
 
28 $1,250,000 $1,250,000 UFA - - - - - - -
Brian Halonen
C
LW
RW
 
 
27 $1,000,000 $1,000,000 $1,000,000 $1,000,000 UFA - - - - -
Kyle MacLean
C
 
 
 
 
26 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Trey Fix-Wolansky
 
 
RW
 
 
26 $1,000,000 $1,000,000 RFA - - - - - - -
Helge Grans
 
 
 
D
 
23 $1,000,000 RFA - - - - - - - -
Nick DeSimone
 
 
 
D
 
31 $1,000,000 UFA - - - - - - - -
Cameron Hebig
 
 
RW
 
 
29 $955,000 $955,000 UFA - - - - - - -
Josh Bloom
 
LW
 
 
 
22 $950,000 $950,000 RFA - - - - - - -
Justin Hryckowian
C
LW
RW
 
 
25 $950,000 RFA - - - - - - - -
Pavel Cajan
 
 
 
 
G
23 $950,000 RFA - - - - - - - -
Wyatt Bongiovanni
C
 
 
 
 
26 $950,000 RFA - - - - - - - -
Owen Beck
C
 
 
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Lian Bichsel
 
 
 
D
 
21 $875,000 $875,000 RFA - - - - - - -
Ryan Ufko
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Jared Davidson
C
LW
RW
 
 
23 $875,000 RFA - - - - - - - -
Sean Farrell
C
LW
RW
 
 
24 $875,000 RFA - - - - - - - -
Colby Ambrosio
C
LW
RW
 
 
23 $775,000 $775,000 RFA - - - - - - -
Ethan Frisch
 
 
 
D
 
25 $775,000 $775,000 RFA - - - - - - -
Anders Bjork
 
LW
 
 
 
29 $775,000 UFA - - - - - - - -
Connor Hughes
 
 
 
 
G
29 $775,000 UFA - - - - - - - -
Keith Petruzzelli
 
 
 
 
G
27 $775,000 RFA - - - - - - - -
Waltteri Ignatjew
 
 
 
 
G
26 $775,000 RFA - - - - - - - -
FARM TOTALS $21,680,000 $11,980,000 $4,525,000 $1,000,000 $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
Martin St-Louis 50 $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% $60  $0
Level 3: 2000 0% $32  $0
Level 4: 4000 0% $20  $0
Level 5: 1000 0% $175  $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 $88,960,000
Estimated Season Expenses $88,960,000

Bank Account
Current Funds $7,659,574
Projected Revenue + $0
Projected Expenses - $88,960,000
Projected Bank Account $-81,300,426
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $88,960,000
Remaining Cap Space $-960,000