• RHL Hockey Sim
  •  

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2035/35
Auston Matthews
C
 
 
 
 
28 $12,000,000 UFA - - - - - - - -
Erik Karlsson
 
 
 
D
 
35 $9,800,000 * $9,800,000 * $9,800,000 * $9,800,000 * $9,800,000 * UFA - - - -
Matthew Tkachuk
 
LW
 
 
 
28 $9,500,000 * $9,500,000 * $9,500,000 * $9,500,000 * $9,500,000 * $9,500,000 * UFA - - -
Matt Boldy
 
LW
 
 
 
24 $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 * UFA - - - -
Charlie McAvoy
 
 
 
D
 
28 $7,000,000 $7,000,000 $7,000,000 UFA - - - - - -
Sidney Crosby
C
 
 
 
 
38 $7,000,000 * $7,000,000 * UFA - - - - - - -
Jesperi Kotkaniemi
C
 
 
 
 
25 $3,650,000 RFA - - - - - - - -
Alexandre Carrier
 
 
 
D
 
29 $3,250,000 UFA - - - - - - - -
Claude Giroux
 
 
RW
 
 
37 $3,000,000 $3,000,000 UFA - - - - - - -
Alexander Romanov
 
 
 
D
 
25 $2,750,000 RFA - - - - - - - -
Joel Edmundson
 
 
 
D
 
32 $2,250,000 $2,250,000 UFA - - - - - - -
Marc-Andre Fleury
 
 
 
 
G
41 $2,200,000 UFA - - - - - - - -
Vasily Podkolzin
 
 
RW
 
 
24 $2,000,000 $2,000,000 RFA - - - - - - -
Jesper Boqvist
C
 
 
 
 
27 $1,700,000 $1,700,000 $1,700,000 UFA - - - - - -
Joe Veleno
C
 
 
 
 
25 $1,600,000 RFA - - - - - - - -
Vladislav Namestnikov
C
 
 
 
 
33 $1,500,000 $1,500,000 UFA - - - - - - -
Jan Rutta
 
 
 
D
 
35 $1,000,000 UFA - - - - - - - -
Nick Cousins
C
 
 
 
 
32 $900,000 UFA - - - - - - - -
Jesse Ylonen
 
 
RW
 
 
26 $800,000 RFA - - - - - - - -
Dennis Gilbert
 
 
 
D
 
29 UFA - - - - - - - - -
Jake Allen
 
 
 
 
G
35 UFA - - - - - - - - -
John Lethemon
 
 
 
 
G
29 UFA - - - - - - - - -
Bonus $910,000 - - - - - - - - -
PRO TOTALS $87,960,000 $58,900,000 $43,150,000 $26,800,000 $26,800,000 $9,500,000 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2035/35
Robert Hagg
 
 
 
D
 
30 $910,000 $910,000 UFA - - - - - - -
Eduard Sale
 
 
RW
 
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Florian Xhekaj
C
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Noah Ostlund
C
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
David Spacek
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Logan Mailloux
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Daniel Torgersson
 
LW
 
 
 
23 $875,000 RFA - - - - - - - -
Eemil Viro
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Isak Rosen
 
LW
 
 
 
22 $875,000 RFA - - - - - - - -
Maksymilian Szuber
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Michael Benning
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Ruslan Iskhakov
C
LW
RW
 
 
25 $875,000 RFA - - - - - - - -
Yaroslav Askarov
 
 
 
 
G
23 $875,000 RFA - - - - - - - -
Glenn Gawdin
C
 
 
 
 
28 $800,000 UFA - - - - - - - -
Mike Hardman
 
LW
 
 
 
26 $800,000 RFA - - - - - - - -
Alec Regula
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
Matthew Peca
C
 
 
 
 
32 $775,000 UFA - - - - - - - -
Samuel Houde
C
 
 
 
 
25 $775,000 RFA - - - - - - - -
Alex Petrovic
 
 
 
D
 
33 UFA - - - - - - - - -
Brad Arvanitis
 
 
 
 
G
28 RFA - - - - - - - - -
Chris Terry
C
LW
RW
 
 
36 UFA - - - - - - - - -
Gerald Mayhew
C
 
 
 
 
33 UFA - - - - - - - - -
Justin Dowling
C
 
 
 
 
35 UFA - - - - - - - - -
Keaton Thompson
 
 
 
D
 
30 UFA - - - - - - - - -
Keith Kinkaid
 
 
 
 
G
36 UFA - - - - - - - - -
Philippe Maillet
C
 
 
 
 
33 UFA - - - - - - - - -
Scott Sabourin
 
 
RW
 
 
33 UFA - - - - - - - - -
FARM TOTALS $15,335,000 $5,285,000 $2,625,000 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2035/35
John Tortorella 67 $0 $0 $0 $0 $0 $0 $0 $0 - -
Clement Jodoin 72 $0 $0 $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% $84  $0
Level 2: 5000 0% $53  $0
Level 3: 2000 0% $32  $0
Level 4: 4000 0% $22  $0
Level 5: 1000 0% $180  $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 $87,960,000
Estimated Season Expenses $87,960,000

Bank Account
Current Funds $-7,307,343
Projected Revenue + $0
Projected Expenses - $87,960,000
Projected Bank Account $-95,267,343
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $87,960,000
Remaining Cap Space $40,000