• 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
David Pastrnak
 
 
RW
 
 
29 $11,250,000 $11,250,000 $11,250,000 $11,250,000 $11,250,000 $11,250,000 UFA - - -
Kyle Connor
 
LW
 
 
 
29 $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000 UFA - - - -
Brayden Point
C
 
 
 
 
29 $9,000,000 $9,000,000 $9,000,000 UFA - - - - - -
Connor Hellebuyck
 
 
 
 
G
32 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 UFA - - -
Nico Hischier
C
 
 
 
 
26 $7,250,000 $7,250,000 $7,250,000 $7,250,000 UFA - - - - -
Colton Parayko
 
 
 
D
 
32 $6,200,000 UFA - - - - - - - -
Ryan Pulock
 
 
 
D
 
31 $6,150,000 $6,150,000 $6,150,000 $6,150,000 $6,150,000 UFA - - - -
Erik Cernak
 
 
 
D
 
28 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 UFA - - -
Brady Skjei
 
 
 
D
 
31 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - - -
Morgan Geekie
C
 
 
 
 
27 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Gabriel Vilardi
C
LW
RW
 
 
26 $4,000,000 $4,000,000 RFA - - - - - - -
Adam Lowry
C
 
 
 
 
32 $3,600,000 $3,600,000 $3,600,000 UFA - - - - - -
Sean Monahan
C
 
 
 
 
31 $3,500,000 $3,500,000 $3,500,000 $3,500,000 UFA - - - - -
Kevin Bahl
 
 
 
D
 
25 $2,200,000 $2,200,000 RFA - - - - - - -
Reilly Smith
 
 
RW
 
 
34 $1,875,000 UFA - - - - - - - -
Ilya Mikheyev
 
 
RW
 
 
31 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Brett Howden
C
 
 
 
 
27 $1,410,000 $1,410,000 $1,410,000 UFA - - - - - -
Brenden Dillon
 
 
 
D
 
35 $1,260,000 UFA - - - - - - - -
Casey DeSmith
 
 
 
 
G
34 $1,125,000 UFA - - - - - - - -
Yanni Gourde
C
 
 
 
 
34 $1,000,000 UFA - - - - - - - -
Bonus $1,700,000 - - - - - - - - -
PRO TOTALS $96,220,000 $83,060,000 $76,860,000 $56,350,000 $40,600,000 $24,950,000 $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 Schwindt
C
 
 
 
 
24 $900,000 RFA - - - - - - - -
Frederic Brunet
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Ty Mueller
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Jalen Luypen
 
LW
 
 
 
23 $875,000 RFA - - - - - - - -
Luke Evangelista
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
Chase Pietila
 
 
 
D
 
21 $775,000 $775,000 $775,000 RFA - - - - - -
FARM TOTALS $5,175,000 $2,525,000 $775,000 $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
Joe Sacco 55 $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% $92  $0
Level 2: 5000 0% $54  $0
Level 3: 2000 0% $35  $0
Level 4: 4000 0% $31  $0
Level 5: 1000 0% $185  $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 $8,747,273
Pro Year To Date Expenses $8,747,273
Farm Expenses Per Days $2,226,000
Farm Year To Date Expenses $2,226,000
Pro Payroll $96,220,000
Estimated Season Expenses $107,193,273

Bank Account
Current Funds $47,631,849
Projected Revenue + $0
Projected Expenses - $107,193,273
Projected Bank Account $-59,561,424
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $96,220,000
Remaining Cap Space $-8,220,000