• 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
Rasmus Andersson
 
 
 
D
 
28 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 UFA -
Sean Monahan
C
 
 
 
 
30 $6,375,000 UFA - - - - - - - -
Juuse Saros
 
 
 
 
G
29 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - - - -
Jordan Kyrou
C
 
 
 
 
26 $5,500,000 RFA - - - - - - - -
Shayne Gostisbehere
 
 
 
D
 
31 $5,500,000 UFA - - - - - - - -
Mats Zuccarello
 
 
RW
 
 
37 $5,250,000 $5,250,000 $5,250,000 $5,250,000 UFA - - - - -
Jake Middleton
 
 
 
D
 
28 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - -
Mason Marchment
 
LW
 
 
 
29 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - -
Lawson Crouse
 
LW
 
 
 
27 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - - -
Carter Verhaeghe
C
 
 
 
 
29 $4,750,000 $4,750,000 UFA - - - - - - -
Alexander Kerfoot
C
 
 
 
 
30 $4,200,000 $4,200,000 UFA - - - - - - -
Dylan Strome
C
 
 
 
 
27 $4,000,000 RFA - - - - - - - -
Laurent Brossoit
 
 
 
 
G
31 $3,000,000 $3,000,000 $3,000,000 $3,000,000 UFA - - - - -
Nick Jensen
 
 
 
D
 
34 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Brandon Saad
 
LW
 
 
 
32 $2,500,000 $2,500,000 $2,500,000 $2,500,000 UFA - - - - -
Michael Carcone
 
LW
 
 
 
28 $2,500,000 $2,500,000 $2,500,000 $2,500,000 UFA - - - - -
Jordan Martinook
 
LW
 
 
 
32 $2,500,000 $2,500,000 UFA - - - - - - -
JT Compher
 
LW
 
 
 
29 $1,625,000 UFA - - - - - - - -
Ilya Mikheyev
 
 
RW
 
 
30 $1,500,000 $1,500,000 $1,500,000 $1,500,000 UFA - - - - -
Travis Boyd
C
 
 
 
 
31 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Kyle Burroughs
 
 
 
D
 
29 $1,250,000 $1,250,000 $1,250,000 $1,250,000 UFA - - - - -
Matthew Benning
 
 
 
D
 
30 $1,000,000 $1,000,000 UFA - - - - - - -
Phillip Di Giuseppe
 
LW
 
 
 
31 $1,000,000 $1,000,000 UFA - - - - - - -
Bonus $2,500,000 - - - - - - - - -
PRO TOTALS $87,700,000 $62,200,000 $48,750,000 $44,250,000 $17,250,000 $7,250,000 $7,250,000 $7,250,000 $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
Chase Wheatcroft
C
LW
RW
 
 
22 $950,000 $950,000 RFA - - - - - - -
Mark Friedman
 
 
 
D
 
29 $950,000 $950,000 UFA - - - - - - -
Yaniv Perets
 
 
 
 
G
24 $950,000 RFA - - - - - - - -
Bobby Brink
C
LW
RW
 
 
23 $925,000 RFA - - - - - - - -
Nico Daws
 
 
 
 
G
24 $925,000 RFA - - - - - - - -
Adam Sykora
C
LW
RW
 
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Fedor Svechkov
C
 
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Logan Stankoven
C
 
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Olen Zellweger
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Drew Commesso
 
 
 
 
G
22 $875,000 $875,000 RFA - - - - - - -
Lukas Svejkovsky
 
 
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Raivis Ansons
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Matthew Stienburg
C
LW
RW
 
 
24 $850,000 $850,000 RFA - - - - - - -
Ilya Solovyov
 
 
 
D
 
24 $800,000 $800,000 RFA - - - - - - -
Arnaud Durandeau
 
LW
 
 
 
25 $800,000 RFA - - - - - - - -
Roland McKeown
 
 
 
D
 
28 $800,000 UFA - - - - - - - -
Jackson Berezowski
C
 
 
 
 
22 $775,000 $775,000 RFA - - - - - - -
Vladislav Firstov
 
LW
 
 
 
23 $775,000 $775,000 RFA - - - - - - -
Anton Malmstrom
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
Dawson Barteaux
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
Ethan Frisch
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
FARM TOTALS $17,950,000 $11,225,000 $3,500,000 $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
Scott Mellanby 56 $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% $45  $0
Level 3: 2000 0% $25  $0
Level 4: 4000 0% $20  $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 $87,700,000
Estimated Season Expenses $87,700,000

Bank Account
Current Funds $36,559,920
Projected Revenue + $0
Projected Expenses - $87,700,000
Projected Bank Account $-51,140,080
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $87,700,000
Remaining Cap Space $-4,200,000