• 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
Sebastian F Aho
C
 
 
 
 
27 $9,250,000 RFA - - - - - - - -
Clayton Keller
 
 
RW
 
 
26 $8,000,000 $8,000,000 RFA - - - - - - -
Mike Matheson
 
 
 
D
 
30 $7,000,000 $7,000,000 $7,000,000 UFA - - - - - -
Nick Suzuki
C
 
 
 
 
25 $6,500,000 $6,500,000 RFA - - - - - - -
Patrick Kane
 
 
RW
 
 
36 $6,000,000 UFA - - - - - - - -
Tom Wilson
 
 
RW
 
 
30 $6,000,000 UFA - - - - - - - -
Neal Pionk
 
 
 
D
 
29 $5,850,000 $5,850,000 UFA - - - - - - -
Alexandar Georgiev
 
 
 
 
G
28 $5,000,000 UFA - - - - - - - -
Josh Manson
 
 
 
D
 
33 $4,500,000 UFA - - - - - - - -
Ben Chiarot
 
 
 
D
 
33 $3,250,000 $3,250,000 $3,250,000 UFA - - - - - -
Jeff Petry
 
 
 
D
 
37 $3,250,000 $3,250,000 UFA - - - - - - -
Jimmy Vesey
 
LW
 
 
 
31 $3,250,000 UFA - - - - - - - -
Martin Jones
 
 
 
 
G
34 $2,950,000 $2,950,000 UFA - - - - - - -
Nick Bonino
C
 
 
 
 
36 $2,000,000 UFA - - - - - - - -
Brock McGinn
 
LW
 
 
 
30 $1,750,000 $1,750,000 UFA - - - - - - -
Nathan Walker
 
LW
 
 
 
30 $1,500,000 $1,500,000 UFA - - - - - - -
Tyson Jost
C
 
 
 
 
26 $1,250,000 $1,250,000 $1,250,000 UFA - - - - - -
Adam Gaudette
 
LW
 
 
 
28 $1,000,000 $1,000,000 UFA - - - - - - -
Robert Bortuzzo
 
 
 
D
 
35 $950,000 UFA - - - - - - - -
Lane Pederson
C
 
 
 
 
27 $850,000 $850,000 UFA - - - - - - -
Cole Guttman
C
 
 
 
 
25 $850,000 RFA - - - - - - - -
Dylan Coghlan
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
Bonus $1,000,000 - - - - - - - - -
PRO TOTALS $82,725,000 $43,150,000 $11,500,000 $0 $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
Dylan Gambrell
C
 
 
 
 
28 $1,000,000 UFA - - - - - - - -
Samuel Fagemo
 
LW
 
 
 
24 $1,000,000 RFA - - - - - - - -
Josh Bloom
 
LW
 
 
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Justin Hryckowian
C
LW
RW
 
 
23 $950,000 $950,000 RFA - - - - - - -
Pavel Cajan
 
 
 
 
G
22 $950,000 $950,000 RFA - - - - - - -
Wyatt Bongiovanni
C
 
 
 
 
25 $950,000 $950,000 RFA - - - - - - -
Dustin Tokarski
 
 
 
 
G
35 $950,000 UFA - - - - - - - -
Jayden Struble
 
 
 
D
 
23 $950,000 RFA - - - - - - - -
Strauss Mann
 
 
 
 
G
26 $950,000 RFA - - - - - - - -
Tag Bertuzzi
C
LW
RW
 
 
23 $950,000 RFA - - - - - - - -
Cole Sillinger
C
 
 
 
 
21 $925,000 RFA - - - - - - - -
Kasimir Kaskisuo
 
 
 
 
G
31 $900,000 UFA - - - - - - - -
Lian Bichsel
 
 
 
D
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Matthew Maggio
C
LW
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Jared Davidson
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Sean Farrell
C
LW
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Karson Kuhlman
C
 
 
 
 
29 $875,000 UFA - - - - - - - -
Matej Blumel
 
 
RW
 
 
24 $875,000 RFA - - - - - - - -
Helge Grans
 
 
 
D
 
22 $850,000 RFA - - - - - - - -
Jacob Perreault
 
 
RW
 
 
22 $850,000 RFA - - - - - - - -
John Hayden
C
 
 
 
 
29 $850,000 UFA - - - - - - - -
Corey Schueneman
 
 
 
D
 
29 $800,000 UFA - - - - - - - -
Andrew Perrott
 
 
 
D
 
23 $775,000 $775,000 RFA - - - - - - -
Joseph Blandisi
C
 
 
 
 
30 $775,000 UFA - - - - - - - -
Mason Millman
 
 
 
D
 
23 $750,000 RFA - - - - - - - -
FARM TOTALS $22,325,000 $8,075,000 $2,700,000 $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
Ben Simon 45 $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 $82,725,000
Estimated Season Expenses $82,725,000

Bank Account
Current Funds $43,719,681
Projected Revenue + $0
Projected Expenses - $82,725,000
Projected Bank Account $-39,005,319
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $82,725,000
Remaining Cap Space $775,000