• 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
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 - -
Brady Tkachuk
 
LW
 
 
 
25 $8,200,000 $8,200,000 $8,200,000 $8,200,000 $8,200,000 UFA - - - -
Andrei Kuzmenko
 
LW
 
 
 
28 $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 - - - - - -
Evgeni Malkin
C
 
 
 
 
38 $3,750,000 UFA - - - - - - - -
Jesperi Kotkaniemi
C
 
 
 
 
24 $3,650,000 $3,650,000 RFA - - - - - - -
Jake Allen
 
 
 
 
G
34 $3,250,000 * UFA - - - - - - - -
Alexander Romanov
 
 
 
D
 
24 $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 - - - - - -
Jack Drury
C
 
 
 
 
24 $1,500,000 $1,500,000 RFA - - - - - - -
Jesper Boqvist
C
 
 
 
 
26 $1,125,000 RFA - - - - - - - -
Jan Rutta
 
 
 
D
 
34 $1,000,000 $1,000,000 UFA - - - - - - -
Joe Veleno
C
 
 
 
 
24 $1,000,000 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 $1,200,000 - - - - - - - - -
PRO TOTALS $88,650,000 $77,550,000 $52,750,000 $42,000,000 $35,000,000 $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
Jon Merrill
 
 
 
D
 
32 $1,200,000 UFA - - - - - - - -
Vasily Podkolzin
 
 
RW
 
 
23 $925,000 RFA - - - - - - - -
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
 
 
 
22 $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
 
22 $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
 
 
 
25 $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 - - - - - - - -
Billy Constantinou
 
 
 
D
 
23 $750,000 RFA - - - - - - - -
FARM TOTALS $17,675,000 $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 - 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 $88,650,000
Estimated Season Expenses $88,650,000

Bank Account
Current Funds $40,393,043
Projected Revenue + $0
Projected Expenses - $88,650,000
Projected Bank Account $-48,256,957
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $88,650,000
Remaining Cap Space $-5,150,000