• 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
Ryan O'Reilly
C
 
 
 
 
33 $8,500,000 UFA - - - - - - - -
Ryan Nugent-Hopkins
C
 
 
 
 
31 $8,250,000 $8,250,000 $8,250,000 UFA - - - - - -
Johnny Gaudreau
 
LW
 
 
 
31 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 UFA - - - -
Zach Hyman
 
LW
 
 
 
32 $6,750,000 $6,750,000 $6,750,000 $6,750,000 UFA - - - - -
Ryan McDonagh
 
 
 
D
 
35 $6,750,000 $6,750,000 UFA - - - - - - -
Brandon Montour
 
 
 
D
 
30 $6,500,000 $6,500,000 $6,500,000 $6,500,000 UFA - - - - -
Brent Burns
 
 
 
D
 
39 $5,250,000 $5,250,000 $5,250,000 UFA - - - - - -
Igor Shesterkin
 
 
 
 
G
29 $5,000,000 $5,000,000 UFA - - - - - - -
Michael Bunting
 
LW
 
 
 
29 $4,500,000 $4,500,000 UFA - - - - - - -
Rasmus Sandin
 
 
 
D
 
24 $4,000,000 $4,000,000 $4,000,000 $4,000,000 $4,000,000 UFA - - - -
Mario Ferraro
 
 
 
D
 
26 $3,300,000 $3,300,000 RFA - - - - - - -
Mattias Samuelsson
 
 
 
D
 
24 $3,000,000 $3,000,000 RFA - - - - - - -
Matt Duchene
C
 
 
 
 
33 $2,750,000 $2,750,000 UFA - - - - - - -
Lars Eller
C
 
 
 
 
35 $2,750,000 UFA - - - - - - - -
Mathieu Joseph
 
 
RW
 
 
27 $2,500,000 $2,500,000 UFA - - - - - - -
Gustav Nyquist
C
LW
RW
 
 
35 $1,800,000 $1,800,000 $1,800,000 UFA - - - - - -
Dakota Joshua
C
 
 
 
 
28 $1,300,000 $1,300,000 $1,300,000 UFA - - - - - -
Mackenzie Blackwood
 
 
 
 
G
28 $1,150,000 $1,150,000 $1,150,000 $1,150,000 UFA - - - - -
Anthony Richard
C
 
 
 
 
28 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Tyson Foerster
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Kevin Shattenkirk
 
 
 
D
 
35 $775,000 $775,000 $775,000 $775,000 UFA - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $81,900,000 $72,200,000 $43,525,000 $25,925,000 $10,750,000 $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
Pierre-Edouard Bellemare
 
LW
 
 
 
39 $1,000,000 UFA - - - - - - - -
Devon Levi
 
 
 
 
G
23 $950,000 $950,000 RFA - - - - - - -
Landon Slaggert
 
LW
 
 
 
22 $950,000 $950,000 RFA - - - - - - -
Leo Loof
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Michael Kesselring
 
 
 
D
 
24 $950,000 $950,000 RFA - - - - - - -
Artem Grushnikov
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
James Malatesta
 
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Jon-Randall Avon
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Tyler Boucher
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Zachary L'Heureux
 
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Brett Berard
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Justin Sourdif
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Ridly Greig
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Thomas Bordeleau
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Zayde Wisdom
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Matt Villalta
 
 
 
 
G
25 $850,000 RFA - - - - - - - -
Matthew Robertson
 
 
 
D
 
23 $850,000 RFA - - - - - - - -
William Lagesson
 
 
 
D
 
28 $850,000 UFA - - - - - - - -
John St Ivany
 
 
 
D
 
25 $775,000 $775,000 $775,000 RFA - - - - - -
Justin Robidas
C
LW
RW
 
 
21 $775,000 $775,000 $775,000 RFA - - - - - -
Kyle Masters
 
 
 
D
 
21 $775,000 $775,000 $775,000 RFA - - - - - -
Ales Stezka
 
 
 
 
G
27 $775,000 $775,000 UFA - - - - - - -
Vyacheslav Peksa
 
 
 
 
G
22 $775,000 $775,000 RFA - - - - - - -
Will Cranley
 
 
 
 
G
22 $775,000 $775,000 RFA - - - - - - -
Declan Carlile
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
FARM TOTALS $21,525,000 $17,200,000 $6,700,000 $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
Rob Zettler 56 $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% $99  $0
Level 2: 5000 0% $62  $0
Level 3: 2000 0% $37  $0
Level 4: 4000 0% $27  $0
Level 5: 1000 0% $200  $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 $81,900,000
Estimated Season Expenses $81,900,000

Bank Account
Current Funds $75,471,226
Projected Revenue + $0
Projected Expenses - $81,900,000
Projected Bank Account $-6,428,774
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $81,900,000
Remaining Cap Space $1,600,000