• 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
John Tavares
C
 
 
 
 
34 $7,000,000 $7,000,000 $7,000,000 UFA - - - - - -
Jaden Schwartz
C
 
 
 
 
32 $6,500,000 UFA - - - - - - - -
Noah Dobson
 
 
 
D
 
24 $5,625,000 $5,625,000 $5,625,000 $5,625,000 $5,625,000 $5,625,000 $5,625,000 UFA - -
Vladimir Tarasenko
 
 
RW
 
 
33 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - -
Jared McCann
 
LW
 
 
 
28 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Nino Niederreiter
 
 
RW
 
 
32 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Noah Hanifin
 
 
 
D
 
27 $4,950,000 RFA - - - - - - - -
Nikita Zadorov
 
 
 
D
 
29 $3,500,000 $3,500,000 UFA - - - - - - -
Brett Kulak
 
 
 
D
 
30 $3,250,000 $3,250,000 UFA - - - - - - -
Stuart Skinner
 
 
 
 
G
26 $2,500,000 RFA - - - - - - - -
Michael Rasmussen
C
 
 
 
 
25 $2,100,000 RFA - - - - - - - -
Jake Evans
C
 
 
 
 
28 $2,000,000 UFA - - - - - - - -
Joel Armia
 
 
RW
 
 
31 $2,000,000 UFA - - - - - - - -
Matt Nieto
 
LW
 
 
 
32 $1,750,000 $1,750,000 UFA - - - - - - -
Nikita Zaitsev
 
 
 
D
 
33 $1,250,000 $1,250,000 UFA - - - - - - -
Scott Mayfield
 
 
 
D
 
32 $1,200,000 $1,200,000 UFA - - - - - - -
Calvin Pickard
 
 
 
 
G
32 $950,000 $950,000 $950,000 $950,000 UFA - - - - -
Dylan Guenther
 
 
RW
 
 
21 $925,000 RFA - - - - - - - -
Simon Nemec
 
 
 
D
 
20 $875,000 $875,000 RFA - - - - - - -
Connor Zary
C
 
 
 
 
23 $850,000 RFA - - - - - - - -
Marco Rossi
C
 
 
 
 
23 $850,000 RFA - - - - - - - -
Bonus $6,325,000 - - - - - - - - -
PRO TOTALS $69,400,000 $40,400,000 $28,575,000 $11,575,000 $10,625,000 $5,625,000 $5,625,000 $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
Mark Pysyk
 
 
 
D
 
32 $3,500,000 UFA - - - - - - - -
Tyler Pitlick
C
 
 
 
 
33 $1,700,000 UFA - - - - - - - -
Eric Comrie
 
 
 
 
G
29 $1,125,000 UFA - - - - - - - -
Vincent Sevigny
 
 
 
D
 
23 $950,000 RFA - - - - - - - -
Hendrix Lapierre
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Jakub Dobes
 
 
 
 
G
23 $875,000 $875,000 RFA - - - - - - -
Lukas Cormier
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Ozzy Wiesblatt
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
John Ludvig
 
 
 
D
 
24 $875,000 RFA - - - - - - - -
Hunter Skinner
 
 
 
D
 
23 $850,000 RFA - - - - - - - -
Jaret Anderson-Dolan
C
 
 
 
 
25 $800,000 $800,000 RFA - - - - - - -
Brandon Gignac
 
LW
 
 
 
27 $800,000 RFA - - - - - - - -
Felix Robert
C
 
 
 
 
25 $775,000 $775,000 RFA - - - - - - -
Charles Hudon
 
LW
 
 
 
30 $775,000 UFA - - - - - - - -
Dillon Heatherington
 
 
 
D
 
29 $775,000 UFA - - - - - - - -
Gabriel Dumont
C
 
 
 
 
34 $775,000 UFA - - - - - - - -
Kurtis MacDermid
 
 
 
D
 
30 $775,000 UFA - - - - - - - -
Logan Shaw
C
 
 
 
 
32 $775,000 UFA - - - - - - - -
Michael Mersch
 
 
RW
 
 
32 $775,000 UFA - - - - - - - -
Samuel Laberge
 
LW
 
 
 
27 $775,000 RFA - - - - - - - -
Jacob Ingham
 
 
 
 
G
24 $750,000 RFA - - - - - - - -
Zachary Emond
 
 
 
 
G
24 $750,000 RFA - - - - - - - -
FARM TOTALS $21,800,000 $5,075,000 $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
Mike Sullivan 55 $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% $95  $0
Level 2: 5000 0% $55  $0
Level 3: 2000 0% $33  $0
Level 4: 4000 0% $25  $0
Level 5: 1000 0% $195  $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 $69,400,000
Estimated Season Expenses $69,400,000

Bank Account
Current Funds $63,420,030
Projected Revenue + $0
Projected Expenses - $69,400,000
Projected Bank Account $-5,979,970
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $69,400,000
Remaining Cap Space $14,100,000