• 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
Ivan Provorov
 
 
 
D
 
28 $8,000,000 $8,000,000 $8,000,000 UFA - - - - - -
Dougie Hamilton
 
 
 
D
 
32 $8,000,000 $8,000,000 UFA - - - - - - -
Ryan McDonagh
 
 
 
D
 
36 $6,750,000 UFA - - - - - - - -
Vitek Vanecek
 
 
 
 
G
29 $5,500,000 $5,500,000 $5,500,000 $5,500,000 UFA - - - - -
Mats Zuccarello
 
 
RW
 
 
38 $5,250,000 $5,250,000 $5,250,000 UFA - - - - - -
Shayne Gostisbehere
 
 
 
D
 
32 $4,690,000 $4,690,000 $4,690,000 $4,690,000 UFA - - - - -
Joel Farabee
 
LW
 
 
 
25 $4,500,000 $4,500,000 RFA - - - - - - -
Andrew Copp
C
 
 
 
 
31 $4,500,000 UFA - - - - - - - -
Nate Schmidt
 
 
 
D
 
34 $4,200,000 UFA - - - - - - - -
Jordan Greenway
 
LW
 
 
 
28 $3,325,000 $3,325,000 $3,325,000 $3,325,000 $3,325,000 $3,325,000 UFA - - -
Jonas Siegenthaler
 
 
 
D
 
28 $3,100,000 $3,100,000 $3,100,000 UFA - - - - - -
Karel Vejmelka
 
 
 
 
G
29 $2,725,000 UFA - - - - - - - -
Cam Talbot
 
 
 
 
G
38 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
Drew O'Connor
 
LW
 
 
 
27 $2,500,000 $2,500,000 UFA - - - - - - -
Travis Hamonic
 
 
 
D
 
35 $2,000,000 UFA - - - - - - - -
Morgan Barron
C
 
 
 
 
27 $1,690,000 $1,690,000 $1,690,000 UFA - - - - - -
Carl Grundstrom
 
 
RW
 
 
28 $1,650,000 UFA - - - - - - - -
Elliot Desnoyers
 
LW
 
 
 
23 $875,000 RFA - - - - - - - -
Zayde Wisdom
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Brandon Estes
 
 
 
D
 
28 $775,000 UFA - - - - - - - -
Garret Sparks
 
 
 
 
G
32 $775,000 UFA - - - - - - - -
Mark Jankowski
C
 
 
 
 
31 $775,000 UFA - - - - - - - -
Aaron Miller
C
LW
RW
 
 
30 UFA - - - - - - - - -
Aaron Ness
 
 
 
D
 
35 UFA - - - - - - - - -
Alex Goligoski
 
 
 
D
 
40 UFA - - - - - - - - -
Curtis Lazar
C
 
 
 
 
30 UFA - - - - - - - - -
Luke Glendening
C
 
 
 
 
36 UFA - - - - - - - - -
Oskar Sundqvist
C
 
 
 
 
31 UFA - - - - - - - - -
Bonus $10,225,000 - - - - - - - - -
PRO TOTALS $85,180,000 $49,055,000 $34,055,000 $13,515,000 $3,325,000 $3,325,000 $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
Cole Sillinger
C
 
 
 
 
22 $3,400,000 $3,400,000 RFA - - - - - - -
Conor Sheary
 
LW
 
 
 
33 $3,000,000 UFA - - - - - - - -
Colin White
C
 
 
 
 
28 $1,650,000 UFA - - - - - - - -
Troy Grosenick
 
 
 
 
G
36 $1,250,000 UFA - - - - - - - -
Sam Gagner
C
 
 
 
 
36 $925,000 UFA - - - - - - - -
Henry Rybinski
 
 
RW
 
 
24 $900,000 $900,000 $900,000 RFA - - - - - -
Dylan Roobroeck
C
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Gavin Hayes
 
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Mackie Samoskevich
 
 
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Judd Caulfield
 
 
RW
 
 
24 $875,000 RFA - - - - - - - -
Liam Foudy
C
 
 
 
 
25 $875,000 RFA - - - - - - - -
Mikael Pyyhtia
 
LW
 
 
 
24 $875,000 RFA - - - - - - - -
Tyler Kleven
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Vincent Iorio
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Benjamin Gleason
 
 
 
D
 
27 $850,000 RFA - - - - - - - -
Nathan Smith
C
 
 
 
 
27 $775,000 $775,000 UFA - - - - - - -
Wilmer Skoog
C
LW
RW
 
 
26 $775,000 $775,000 RFA - - - - - - -
Alex Cohen
C
LW
RW
 
 
27 $775,000 RFA - - - - - - - -
Bear Hughes
C
 
 
 
 
24 $775,000 RFA - - - - - - - -
Connor G Murphy
 
 
 
 
G
27 $775,000 RFA - - - - - - - -
Mac Hollowell
 
 
 
D
 
27 $775,000 RFA - - - - - - - -
Ryan Scarfo
C
LW
RW
 
 
31 $775,000 UFA - - - - - - - -
Sebastian Vidmar
 
LW
 
 
 
31 $775,000 UFA - - - - - - - -
Taylor Brierley
 
 
 
D
 
29 $775,000 UFA - - - - - - - -
Dominik Kubalik
 
LW
 
 
 
30 UFA - - - - - - - - -
FARM TOTALS $25,950,000 $8,475,000 $2,650,000 $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
Don Cherry 91 $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% $47  $0
Level 3: 2000 0% $25  $0
Level 4: 4000 0% $16  $0
Level 5: 1000 0% $173  $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 $85,180,000
Estimated Season Expenses $85,180,000

Bank Account
Current Funds $4,899,545
Projected Revenue + $0
Projected Expenses - $85,180,000
Projected Bank Account $-80,280,455
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $85,180,000
Remaining Cap Space $2,820,000