• 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
Brock Boeser
 
 
RW
 
 
27 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - -
Anze Kopitar
C
 
 
 
 
37 $7,500,000 UFA - - - - - - - -
Aaron Ekblad
 
 
 
D
 
28 $7,400,000 UFA - - - - - - - -
Morgan Rielly
 
 
 
D
 
30 $6,750,000 $6,750,000 $6,750,000 $6,750,000 UFA - - - - -
Tyler Seguin
C
 
 
 
 
32 $5,125,000 * $5,125,000 * $5,125,000 * $5,125,000 * UFA - - - - -
Alex Killorn
 
LW
 
 
 
35 $4,875,000 * $4,875,000 * $4,875,000 * UFA - - - - - -
Jake McCabe
 
 
 
D
 
31 $4,400,000 $4,400,000 $4,400,000 $4,400,000 UFA - - - - -
Jordan Binnington
 
 
 
 
G
31 $4,000,000 UFA - - - - - - - -
Jordan Staal
C
 
 
 
 
36 $3,900,000 $3,900,000 UFA - - - - - - -
Nick Leddy
 
 
 
D
 
33 $3,750,000 $3,750,000 $3,750,000 $3,750,000 UFA - - - - -
Erik Haula
 
LW
 
 
 
33 $3,000,000 $3,000,000 UFA - - - - - - -
Nick Foligno
 
LW
 
 
 
37 $2,000,000 $2,000,000 $2,000,000 $2,000,000 UFA - - - - -
Kyle Okposo
 
 
RW
 
 
36 $2,000,000 * UFA - - - - - - - -
Michael Amadio
C
LW
RW
 
 
28 $1,875,000 $1,875,000 $1,875,000 $1,875,000 UFA - - - - -
Scott Wedgewood
 
 
 
 
G
32 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Jack Johnson
 
 
 
D
 
37 $1,000,000 $1,000,000 UFA - - - - - - -
Jacob MacDonald
 
 
 
D
 
31 $1,000,000 $1,000,000 UFA - - - - - - -
Ethan Bear
 
 
 
D
 
27 $1,000,000 RFA - - - - - - - -
Pat Maroon
 
LW
 
 
 
36 $1,000,000 * UFA - - - - - - - -
Ryan Carpenter
C
 
 
 
 
33 $900,000 UFA - - - - - - - -
Olle Lycksell
 
 
RW
 
 
25 $875,000 RFA - - - - - - - -
Angus Crookshank
 
LW
 
 
 
25 $850,000 RFA - - - - - - - -
Ryan Poehling
C
 
 
 
 
25 $850,000 RFA - - - - - - - -
TJ Oshie
 
 
RW
 
 
38 $775,000 $775,000 $775,000 $775,000 UFA - - - - -
Jacob Moverare
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
Patrick Brown
C
 
 
 
 
32 $775,000 UFA - - - - - - - -
Bonus $6,350,000 - - - - - - - - -
PRO TOTALS $82,225,000 $47,950,000 $39,050,000 $32,675,000 $8,000,000 $8,000,000 $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
Jordan Harris
 
 
 
D
 
24 $2,600,000 $2,600,000 $2,600,000 RFA - - - - - -
Valtteri Pulli
 
 
 
D
 
23 $950,000 $950,000 RFA - - - - - - -
Ondrej Pavel
C
LW
RW
 
 
24 $950,000 RFA - - - - - - - -
Oskari Salminen
 
 
 
 
G
25 $950,000 RFA - - - - - - - -
Milos Kelemen
 
LW
 
 
 
25 $925,000 $925,000 RFA - - - - - - -
Jet Greaves
 
 
 
 
G
23 $925,000 RFA - - - - - - - -
Quinton Byfield
C
 
 
 
 
22 $925,000 RFA - - - - - - - -
Dysin Mayo
 
 
 
D
 
28 $900,000 $900,000 $900,000 $900,000 UFA - - - - -
Christian Wolanin
 
 
 
D
 
29 $900,000 UFA - - - - - - - -
Maximus Wanner
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Nikita Novikov
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Adam Raska
 
 
RW
 
 
23 $850,000 RFA - - - - - - - -
Jake Bischoff
 
 
 
D
 
30 $850,000 UFA - - - - - - - -
Walker Duehr
 
 
RW
 
 
27 $825,000 RFA - - - - - - - -
Adam Klapka
 
 
RW
 
 
24 $800,000 RFA - - - - - - - -
Clark Bishop
C
 
 
 
 
28 $800,000 UFA - - - - - - - -
Marshall Rifai
 
 
 
D
 
26 $800,000 RFA - - - - - - - -
Max Ellis
 
 
RW
 
 
24 $800,000 RFA - - - - - - - -
Ville Petman
C
 
 
 
 
24 $800,000 RFA - - - - - - - -
Anson Thornton
 
 
 
 
G
21 $775,000 $775,000 $775,000 RFA - - - - - -
Jesper Vikman
 
 
 
 
G
22 $775,000 $775,000 RFA - - - - - - -
Luke Toporowski
 
LW
 
 
 
23 $775,000 RFA - - - - - - - -
Blake Murray
C
 
 
 
 
23 $750,000 RFA - - - - - - - -
FARM TOTALS $21,375,000 $8,675,000 $6,025,000 $900,000 $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
Peter DeBoer 56 $0 $0 $0 $0 $0 $0 - - - -
Ken Gernander 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% $99  $0
Level 2: 5000 0% $63  $0
Level 3: 2000 0% $41  $0
Level 4: 4000 0% $30  $0
Level 5: 1000 0% $207  $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 $82,225,000
Estimated Season Expenses $82,225,000

Bank Account
Current Funds $44,125,758
Projected Revenue + $0
Projected Expenses - $82,225,000
Projected Bank Account $-38,099,242
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $82,225,000
Remaining Cap Space $1,275,000