• RHL Hockey Sim
  •  

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Thatcher Demko
 
 
 
 
G
29 $5,750,000 $5,750,000 $5,750,000 UFA - - - - - -
Ryan Hartman
 
 
RW
 
 
30 $5,100,000 $5,100,000 $5,100,000 UFA - - - - - -
Alexander Barabanov
 
LW
 
 
 
30 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Anthony Duclair
 
LW
 
 
 
29 $5,000,000 $5,000,000 UFA - - - - - - -
Chris Tanev
 
 
 
D
 
35 $5,000,000 $5,000,000 UFA - - - - - - -
Tyler Johnson
C
 
 
 
 
34 $5,000,000 UFA - - - - - - - -
Cody Ceci
 
 
 
D
 
31 $4,000,000 UFA - - - - - - - -
Charlie Lindgren
 
 
 
 
G
31 $3,700,000 $3,700,000 $3,700,000 UFA - - - - - -
Jesper Fast
 
 
RW
 
 
33 $2,500,000 $2,500,000 UFA - - - - - - -
Teddy Blueger
C
 
 
 
 
30 $2,500,000 UFA - - - - - - - -
Nicolas Aube-Kubel
 
 
RW
 
 
28 $2,200,000 $2,200,000 UFA - - - - - - -
Jaycob Megna
 
 
 
D
 
32 $2,000,001 UFA - - - - - - - -
Jarred Tinordi
 
 
 
D
 
32 $2,000,000 UFA - - - - - - - -
Brett Howden
C
 
 
 
 
26 $1,410,000 $1,410,000 $1,410,000 $1,410,000 UFA - - - - -
Sam Malinski
 
 
 
D
 
26 $1,250,000 $1,250,000 $1,250,000 $1,250,000 UFA - - - - -
Erik Brannstrom
 
 
 
D
 
25 $1,250,000 RFA - - - - - - - -
Johnathan Kovacevic
 
 
 
D
 
27 $1,200,000 RFA - - - - - - - -
Cayden Primeau
 
 
 
 
G
25 $1,150,000 $1,150,000 RFA - - - - - - -
Paul Cotter
C
 
 
 
 
25 $1,000,000 $1,000,000 RFA - - - - - - -
Ethan Samson
 
 
 
D
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Philippe Myers
 
 
 
D
 
27 $950,000 $950,000 $950,000 UFA - - - - - -
Hunter McKown
C
 
 
 
 
22 $950,000 $950,000 RFA - - - - - - -
Owen Power
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Ryan McAllister
C
LW
RW
 
 
23 $950,000 $950,000 RFA - - - - - - -
Trevor Kuntar
C
 
 
 
 
23 $950,000 $950,000 RFA - - - - - - -
Beck Malenstyn
 
LW
 
 
 
26 $950,000 RFA - - - - - - - -
Fredrik Olofsson
 
LW
 
 
 
28 $950,000 UFA - - - - - - - -
Joey Anderson
 
 
RW
 
 
26 $950,000 RFA - - - - - - - -
Reilly Walsh
 
 
 
D
 
25 $950,000 RFA - - - - - - - -
Tye Kartye
 
LW
 
 
 
23 $950,000 RFA - - - - - - - -
Hardy Haman Aktell
 
 
 
D
 
26 $900,000 $900,000 $900,000 $900,000 UFA - - - - -
Colton Dach
 
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Jacob Melanson
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Nathan Gaucher
C
 
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Nico Myatovic
 
LW
 
 
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Nolan Allan
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Adam Edstrom
C
 
 
 
 
24 $875,000 $875,000 RFA - - - - - - -
Carter Mazur
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Daniil Misyul
 
 
 
D
 
24 $875,000 $875,000 RFA - - - - - - -
Jake Livingstone
 
 
 
D
 
25 $800,000 $800,000 $800,000 $800,000 UFA - - - - -
Jason Polin
C
LW
RW
 
 
25 $800,000 $800,000 $800,000 $800,000 UFA - - - - -
Hunter McDonald
 
 
 
D
 
22 $800,000 $800,000 RFA - - - - - - -
Kyle McDonald
C
LW
RW
 
 
22 $800,000 $800,000 RFA - - - - - - -
Samuel Walker
C
 
 
 
 
25 $800,000 $800,000 RFA - - - - - - -
Shane Bowers
C
 
 
 
 
25 $800,000 $800,000 RFA - - - - - - -
Uvis Balinskis
 
 
 
D
 
28 $775,000 $775,000 $775,000 UFA - - - - - -
Montana Onyebuchi
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
Parker Gahagen
 
 
 
 
G
31 $775,000 UFA - - - - - - - -
Bonus $5,125,000 - - - - - - - - -
PRO TOTALS $87,610,001 $58,235,000 $31,760,000 $5,160,000 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
FARM TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Michel Therrien 61 $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% $85  $0
Level 2: 5000 0% $50  $0
Level 3: 2000 0% $26  $0
Level 4: 4000 0% $19  $0
Level 5: 1000 0% $184  $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 $87,610,001
Estimated Season Expenses $87,610,001

Bank Account
Current Funds $61,732,554
Projected Revenue + $0
Projected Expenses - $87,610,001
Projected Bank Account $-25,877,447
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $87,610,001
Remaining Cap Space $-4,110,001