• 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
Nathan MacKinnon
C
 
 
 
 
29 $11,900,000 $11,900,000 $11,900,000 $11,900,000 $11,900,000 UFA - - - -
Artemi Panarin
 
LW
 
 
 
33 $10,500,000 $10,500,000 $10,500,000 UFA - - - - - -
Cale Makar
 
 
 
D
 
26 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 UFA - -
Tim Stutzle
 
LW
 
 
 
22 $8,350,000 $8,350,000 $8,350,000 $8,350,000 $8,350,000 $8,350,000 $8,350,000 $8,350,000 UFA -
Cole Caufield
 
 
RW
 
 
23 $7,850,000 $7,850,000 $7,850,000 $7,850,000 $7,850,000 $7,850,000 $7,850,000 $7,850,000 UFA -
Victor Hedman
 
 
 
D
 
34 $7,600,000 UFA - - - - - - - -
Josh Morrissey
 
 
 
D
 
29 $6,400,000 UFA - - - - - - - -
Trevor Zegras
C
 
 
 
 
23 $4,000,000 RFA - - - - - - - -
Jordan Eberle
 
 
RW
 
 
34 $3,500,000 $3,500,000 $3,500,000 $3,500,000 UFA - - - - -
Jamie Oleksiak
 
 
 
D
 
32 $2,750,000 $2,750,000 UFA - - - - - - -
Samuel Montembeault
 
 
 
 
G
28 $2,250,000 $2,250,000 $2,250,000 UFA - - - - - -
Fabian Zetterlund
 
LW
 
 
 
25 $2,000,000 $2,000,000 RFA - - - - - - -
Connor Ingram
 
 
 
 
G
27 $1,950,000 $1,950,000 UFA - - - - - - -
Josh Anderson
 
 
RW
 
 
30 $1,500,000 $1,500,000 $1,500,000 $1,500,000 UFA - - - - -
Marcus Foligno
 
LW
 
 
 
33 $1,300,000 $1,300,000 $1,300,000 UFA - - - - - -
Nico Sturm
C
 
 
 
 
29 $1,300,000 UFA - - - - - - - -
Jani Hakanpaa
 
 
 
D
 
32 $1,100,000 $1,100,000 UFA - - - - - - -
Brendan Smith
 
 
 
D
 
35 $1,000,000 UFA - - - - - - - -
Ryan Reaves
 
 
RW
 
 
37 $950,000 UFA - - - - - - - -
Kiefer Sherwood
 
LW
 
 
 
29 $900,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $87,100,000 $64,950,000 $57,150,000 $43,100,000 $38,100,000 $26,200,000 $26,200,000 $16,200,000 $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
Rocco Grimaldi
 
 
RW
 
 
31 $1,000,000 $1,000,000 UFA - - - - - - -
Vinnie Hinostroza
C
 
 
 
 
30 $1,000,000 $1,000,000 UFA - - - - - - -
Alex Belzile
 
 
RW
 
 
33 $1,000,000 UFA - - - - - - - -
Ty Emberson
 
 
 
D
 
24 $1,000,000 RFA - - - - - - - -
Michael Sgarbossa
C
 
 
 
 
32 $975,000 $975,000 UFA - - - - - - -
Lias Andersson
C
 
 
 
 
26 $950,000 $950,000 $950,000 UFA - - - - - -
Taro Hirose
 
LW
 
 
 
28 $950,000 $950,000 UFA - - - - - - -
Louis Domingue
 
 
 
 
G
32 $950,000 UFA - - - - - - - -
Ville Heinola
 
 
 
D
 
23 $950,000 RFA - - - - - - - -
Bokondji Imama
 
LW
 
 
 
28 $900,000 $900,000 UFA - - - - - - -
Joshua Roy
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Louis Crevier
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Ivan Lodnia
C
LW
RW
 
 
25 $850,000 RFA - - - - - - - -
Dennis Cholowski
 
 
 
D
 
26 $800,000 $800,000 $800,000 UFA - - - - - -
Cameron Hughes
 
LW
 
 
 
28 $800,000 $800,000 UFA - - - - - - -
Jansen Harkins
C
 
 
 
 
27 $800,000 $800,000 UFA - - - - - - -
Max McCormick
 
LW
 
 
 
32 $800,000 $800,000 UFA - - - - - - -
Peter Abbandonato
C
 
 
 
 
26 $800,000 $800,000 RFA - - - - - - -
Carson Meyer
 
 
RW
 
 
27 $800,000 RFA - - - - - - - -
Michael Hutchinson
 
 
 
 
G
34 $800,000 UFA - - - - - - - -
Xavier Bernard
 
 
 
D
 
24 $800,000 RFA - - - - - - - -
Dylan McIlrath
 
 
 
D
 
32 $775,000 $775,000 UFA - - - - - - -
Louis Belpedio
 
 
 
D
 
28 $775,000 UFA - - - - - - - -
FARM TOTALS $20,225,000 $11,425,000 $2,625,000 $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
Bob Hartley 64 $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% $98  $0
Level 2: 5000 0% $55  $0
Level 3: 2000 0% $40  $0
Level 4: 4000 0% $32  $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 $87,100,000
Estimated Season Expenses $87,100,000

Bank Account
Current Funds $46,473,565
Projected Revenue + $0
Projected Expenses - $87,100,000
Projected Bank Account $-40,626,435
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $87,100,000
Remaining Cap Space $-3,600,000