• 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
Bo Horvat
C
 
 
 
 
30 $8,000,000 $8,000,000 $8,000,000 UFA - - - - - -
Jeremy Swayman
 
 
 
 
G
27 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 UFA - - -
Anthony Cirelli
C
 
 
 
 
28 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - -
Kevin Fiala
 
LW
 
 
 
29 $6,000,000 UFA - - - - - - - -
Travis Konecny
 
 
RW
 
 
28 $5,500,000 $5,500,000 $5,500,000 UFA - - - - - -
Adam Pelech
 
 
 
D
 
31 $5,400,000 $5,400,000 UFA - - - - - - -
Jake DeBrusk
 
LW
 
 
 
29 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Dylan Holloway
 
LW
 
 
 
24 $5,000,000 $5,000,000 RFA - - - - - - -
Alexis Lafreniere
 
LW
 
 
 
24 $4,800,000 RFA - - - - - - - -
Eetu Luostarinen
C
 
 
 
 
27 $4,000,000 $4,000,000 $4,000,000 $4,000,000 $4,000,000 $4,000,000 UFA - - -
Aliaksei Protas
C
 
 
 
 
24 $4,000,000 RFA - - - - - - - -
Bowen Byram
 
 
 
D
 
24 $3,800,000 RFA - - - - - - - -
Joseph Woll
 
 
 
 
G
27 $3,500,000 RFA - - - - - - - -
Jamie Drysdale
 
 
 
D
 
23 $3,000,000 $3,000,000 RFA - - - - - - -
Scott Laughton
C
 
 
 
 
31 $3,000,000 UFA - - - - - - - -
Esa Lindell
 
 
 
D
 
31 $2,900,000 UFA - - - - - - - -
Drew O'Connor
 
LW
 
 
 
27 $2,500,000 $2,500,000 UFA - - - - - - -
Pavel Dorofeyev
 
LW
 
 
 
25 $2,000,000 RFA - - - - - - - -
Egor Zamula
 
 
 
D
 
25 $1,700,000 RFA - - - - - - - -
Raphael Lavoie
 
 
RW
 
 
25 $950,000 RFA - - - - - - - -
Spencer Stastney
 
 
 
D
 
25 $900,000 RFA - - - - - - - -
Ryker Evans
 
 
 
D
 
24 $875,000 RFA - - - - - - - -
Bonus $2,275,000 - - - - - - - - -
PRO TOTALS $88,600,000 $51,900,000 $36,000,000 $17,500,000 $17,500,000 $17,500,000 $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
Albert Johansson
 
 
 
D
 
24 $1,500,000 RFA - - - - - - - -
Danila Klimovich
 
 
RW
 
 
22 $950,000 $950,000 RFA - - - - - - -
Jan Mysak
C
 
 
 
 
23 $950,000 $950,000 RFA - - - - - - -
Trent Miner
 
 
 
 
G
24 $950,000 $950,000 RFA - - - - - - -
Arshdeep Bains
 
LW
 
 
 
24 $950,000 RFA - - - - - - - -
Angus Booth
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Elias D Pettersson
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Samuel Savoie
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Carson Lambos
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Marcel Marcel
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Nikita Chibrikov
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Ryan Winterton
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Samu Tuomaala
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Zack Ostapchuk
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Aku Raty
 
 
RW
 
 
24 $875,000 RFA - - - - - - - -
Josh Doan
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
Maxim Groshev
 
LW
 
 
 
24 $875,000 RFA - - - - - - - -
Cole McWard
 
 
 
D
 
24 $800,000 RFA - - - - - - - -
Bogdans Hodass
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
FARM TOTALS $17,375,000 $11,500,000 $2,625,000 $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
Dave Tippett 64 $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% $55  $0
Level 3: 2000 0% $40  $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 $8,054,545
Pro Year To Date Expenses $8,054,545
Farm Expenses Per Days $1,937,500
Farm Year To Date Expenses $1,937,500
Pro Payroll $88,600,000
Estimated Season Expenses $98,592,045

Bank Account
Current Funds $61,377,367
Projected Revenue + $0
Projected Expenses - $98,592,045
Projected Bank Account $-37,214,678
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $88,600,000
Remaining Cap Space $-600,000