• RHL Hockey Sim
  • Day 121Game 867
    Wild2
    Hurricanes1
    Boxscore 0 Likes
  • Day 123Game 886
    Wild0
    Islanders0
    Preview 0 Likes
  • Day 121Game 867
    Wild0
    Wolves0
    Preview 0 Likes
  • Day 123Game 886
    Wild0
    Islanders0
    Preview 0 Likes

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
Auston Matthews
C
 
 
 
 
27 $12,000,000 $12,000,000 UFA - - - - - - -
Erik Karlsson
 
 
 
D
 
34 $9,800,000 * $9,800,000 * $9,800,000 * $9,800,000 * $9,800,000 * $9,800,000 * UFA - - -
Matthew Tkachuk
 
LW
 
 
 
27 $9,500,000 * $9,500,000 * $9,500,000 * $9,500,000 * $9,500,000 * $9,500,000 * $9,500,000 * UFA - -
Matt Boldy
 
LW
 
 
 
23 $7,650,000 $7,650,000 $7,650,000 $7,650,000 RFA - - - - -
Andrei Kuzmenko
 
LW
 
 
 
29 $7,500,000 * $7,500,000 * $7,500,000 * $7,500,000 * $7,500,000 * $7,500,000 * UFA - - -
Charlie McAvoy
 
 
 
D
 
27 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - - - - -
Sidney Crosby
C
 
 
 
 
37 $7,000,000 * $7,000,000 * $7,000,000 * UFA - - - - - -
Jesperi Kotkaniemi
C
 
 
 
 
24 $3,650,000 $3,650,000 RFA - - - - - - -
Alexandre Carrier
 
 
 
D
 
28 $3,250,000 $3,250,000 UFA - - - - - - -
Jake Allen
 
 
 
 
G
34 $3,250,000 * UFA - - - - - - - -
Alexander Romanov
 
 
 
D
 
25 $2,750,000 $2,750,000 RFA - - - - - - -
Joel Edmundson
 
 
 
D
 
31 $2,250,000 $2,250,000 $2,250,000 UFA - - - - - -
Marc-Andre Fleury
 
 
 
 
G
40 $2,200,000 $2,200,000 UFA - - - - - - -
Vladislav Namestnikov
C
 
 
 
 
32 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Jesper Boqvist
C
 
 
 
 
26 $1,125,000 RFA - - - - - - - -
Jan Rutta
 
 
 
D
 
34 $1,000,000 $1,000,000 UFA - - - - - - -
Joe Veleno
C
 
 
 
 
25 $1,000,000 RFA - - - - - - - -
Vasily Podkolzin
 
 
RW
 
 
23 $925,000 RFA - - - - - - - -
Nick Cousins
C
 
 
 
 
31 $900,000 $900,000 UFA - - - - - - -
Jesse Ylonen
 
 
RW
 
 
25 $800,000 $800,000 RFA - - - - - - -
Dennis Gilbert
 
 
 
D
 
28 $775,000 UFA - - - - - - - -
Bonus $1,875,000 - - - - - - - - -
PRO TOTALS $87,700,000 $78,750,000 $52,200,000 $41,450,000 $26,800,000 $26,800,000 $9,500,000 $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
David Spacek
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Logan Mailloux
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Daniel Torgersson
 
LW
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Isak Rosen
 
LW
 
 
 
21 $875,000 $875,000 RFA - - - - - - -
Maksymilian Szuber
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Michael Benning
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Yaroslav Askarov
 
 
 
 
G
22 $875,000 $875,000 RFA - - - - - - -
Ruslan Iskhakov
C
LW
RW
 
 
24 $875,000 RFA - - - - - - - -
Glenn Gawdin
C
 
 
 
 
27 $800,000 $800,000 UFA - - - - - - -
Mike Hardman
 
LW
 
 
 
26 $800,000 $800,000 RFA - - - - - - -
Alec Regula
 
 
 
D
 
24 $775,000 $775,000 RFA - - - - - - -
Matthew Peca
C
 
 
 
 
31 $775,000 $775,000 UFA - - - - - - -
Samuel Houde
C
 
 
 
 
24 $775,000 $775,000 RFA - - - - - - -
Alex Petrovic
 
 
 
D
 
32 $775,000 UFA - - - - - - - -
Chris Terry
C
LW
RW
 
 
35 $775,000 UFA - - - - - - - -
Gerald Mayhew
C
 
 
 
 
32 $775,000 UFA - - - - - - - -
Justin Dowling
C
 
 
 
 
34 $775,000 UFA - - - - - - - -
Keith Kinkaid
 
 
 
 
G
35 $775,000 UFA - - - - - - - -
Philippe Maillet
C
 
 
 
 
32 $775,000 UFA - - - - - - - -
Scott Sabourin
 
 
RW
 
 
32 $775,000 UFA - - - - - - - -
Billy Constantinou
 
 
 
D
 
23 $750,000 RFA - - - - - - - -
Keaton Thompson
 
 
 
D
 
29 $750,000 UFA - - - - - - - -
FARM TOTALS $17,850,000 $10,050,000 $1,750,000 $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
John Tortorella 66 $0 $0 $0 $0 $0 $0 - - - -
Clement Jodoin 71 $0 $0 $0 $0 $0 $0 - - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 25 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 132,264  5,291  88% $84  $11,110,176
Level 2: 5000 109,999  4,400  88% $53  $5,829,947
Level 3: 2000 44,718  1,789  89% $32  $1,430,976
Level 4: 4000 87,304  3,492  87% $22  $1,920,688
Level 5: 1000 23,025  921  92% $180  $4,144,500
Total Attendance: 397,310  15,892 88% - $25,658,100

Balance Sheet

Income
Home Games Left 16
Average Attendance - % 15,892 (88%)
Average Income per Game $1,026,324
Year to Date Revenue $ 25,658,100
Estimated Revenue $16,421,184
End Year Estimated Revenue $42,079,284
  Expense
Days Remaining 1
Pro Expenses Per Days $447,005
Pro Year To Date Expenses $447,005
Farm Expenses Per Days $9,297
Farm Year To Date Expenses $9,297
Pro Payroll $87,700,000
Estimated Season Expenses $88,156,302

Bank Account
Current Funds $9,418,236
Projected Revenue + $42,079,284
Projected Expenses - $88,156,302
Projected Bank Account $-36,658,782
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $87,700,000
Remaining Cap Space $-4,200,000