• 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
David Pastrnak
 
 
RW
 
 
28 $11,250,000 $11,250,000 $11,250,000 $11,250,000 $11,250,000 $11,250,000 $11,250,000 UFA - -
Mikko Rantanen
 
 
RW
 
 
28 $10,000,000 $10,000,000 $10,000,000 UFA - - - - - -
Kyle Connor
 
LW
 
 
 
28 $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000 UFA - - -
Brayden Point
C
 
 
 
 
28 $9,000,000 $9,000,000 $9,000,000 $9,000,000 UFA - - - - -
Connor Hellebuyck
 
 
 
 
G
31 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 UFA - -
Nico Hischier
C
 
 
 
 
25 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 UFA - - - -
Devon Toews
 
 
 
D
 
30 $6,500,000 UFA - - - - - - - -
Ryan Pulock
 
 
 
D
 
30 $6,150,000 $6,150,000 $6,150,000 $6,150,000 $6,150,000 $6,150,000 UFA - - -
John Marino
 
 
 
D
 
27 $4,400,000 $4,400,000 $4,400,000 UFA - - - - - -
Nicholas Paul
 
LW
 
 
 
29 $2,500,000 $2,500,000 UFA - - - - - - -
Mason Appleton
C
 
 
 
 
28 $2,200,000 $2,200,000 UFA - - - - - - -
Nicolas Roy
C
 
 
 
 
27 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Brenden Dillon
 
 
 
D
 
34 $1,260,000 $1,260,000 UFA - - - - - - -
Luke Glendening
C
 
 
 
 
35 $1,250,000 UFA - - - - - - - -
Casey DeSmith
 
 
 
 
G
33 $1,125,000 $1,125,000 UFA - - - - - - -
Marc-Edouard Vlasic
 
 
 
D
 
37 $1,100,000 * $1,100,000 * $1,100,000 * UFA - - - - - -
Matt Martin
 
LW
 
 
 
35 $1,050,000 UFA - - - - - - - -
Matthew Highmore
C
 
 
 
 
28 $1,000,000 UFA - - - - - - - -
Zach Parise
 
LW
 
 
 
40 $1,000,000 * UFA - - - - - - - -
Alec Martinez
 
 
 
D
 
37 $900,000 * $900,000 * $900,000 * $900,000 * UFA - - - - -
Cole Schwindt
C
 
 
 
 
23 $900,000 $900,000 RFA - - - - - - -
Layton Ahac
 
 
 
D
 
23 $900,000 $900,000 RFA - - - - - - -
Sheldon Dries
C
 
 
 
 
30 $900,000 $900,000 UFA - - - - - - -
Antti Raanta
 
 
 
 
G
35 $900,000 UFA - - - - - - - -
Casey Fitzgerald
 
 
 
D
 
27 $900,000 RFA - - - - - - - -
Chase de Leo
 
LW
 
 
 
29 $900,000 UFA - - - - - - - -
Morgan Geekie
C
 
 
 
 
26 $900,000 RFA - - - - - - - -
Frederic Brunet
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Joel Blomqvist
 
 
 
 
G
22 $875,000 $875,000 RFA - - - - - - -
Hudson Fasching
 
 
RW
 
 
29 $875,000 UFA - - - - - - - -
Jeremy Davies
 
 
 
D
 
28 $850,000 $850,000 $850,000 $850,000 UFA - - - - -
Rhett Gardner
C
 
 
 
 
28 $850,000 $850,000 UFA - - - - - - -
Andrew Poturalski
C
 
 
 
 
30 $850,000 UFA - - - - - - - -
Jasper Weatherby
C
LW
RW
 
 
26 $850,000 RFA - - - - - - - -
Zane McIntyre
 
 
 
 
G
32 $825,000 UFA - - - - - - - -
Josiah Slavin
 
LW
 
 
 
26 $800,000 $800,000 RFA - - - - - - -
Michael Karow
 
 
 
D
 
26 $800,000 $800,000 RFA - - - - - - -
Callahan Burke
C
 
 
 
 
27 $800,000 RFA - - - - - - - -
Collin Adams
 
LW
 
 
 
26 $800,000 RFA - - - - - - - -
Damien Giroux
C
 
 
 
 
24 $800,000 RFA - - - - - - - -
Austin Rueschhoff
C
LW
RW
 
 
27 $775,000 RFA - - - - - - - -
Cameron Crotty
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
Hayden Hodgson
 
 
RW
 
 
28 $775,000 UFA - - - - - - - -
Ryan Fanti
 
 
 
 
G
25 $775,000 RFA - - - - - - - -
Wyatte Wylie
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
Zach Solow
 
 
RW
 
 
26 $775,000 RFA - - - - - - - -
Trevor Lewis
C
 
 
 
 
37 $750,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $109,685,000 $84,885,000 $71,775,000 $53,400,000 $42,650,000 $35,400,000 $19,750,000 $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
FARM TOTALS $0 $0 $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
Joe Sacco 54 $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% $92  $0
Level 2: 5000 0% $55  $0
Level 3: 2000 0% $37  $0
Level 4: 4000 0% $30  $0
Level 5: 1000 0% $190  $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 $109,685,000
Estimated Season Expenses $109,685,000

Bank Account
Current Funds $46,465,581
Projected Revenue + $0
Projected Expenses - $109,685,000
Projected Bank Account $-63,219,419
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $109,685,000
Remaining Cap Space $-26,185,000