• 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
Kirill Kaprizov
 
LW
 
 
 
28 $11,500,000 $11,500,000 $11,500,000 $11,500,000 $11,500,000 $11,500,000 $11,500,000 UFA - -
Jack Eichel
C
 
 
 
 
29 $10,000,000 $10,000,000 UFA - - - - - - -
Mikhail Sergachev
 
 
 
D
 
27 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 UFA - - -
Timo Meier
 
 
RW
 
 
29 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - -
MacKenzie Weegar
 
 
 
D
 
31 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - - -
Jesper Bratt
 
LW
 
 
 
27 $7,875,000 $7,875,000 $7,875,000 $7,875,000 $7,875,000 $7,875,000 UFA - - -
Nikita Kucherov
 
 
RW
 
 
32 $7,500,000 UFA - - - - - - - -
Ilya Sorokin
 
 
 
 
G
30 $6,750,000 $6,750,000 $6,750,000 $6,750,000 UFA - - - - -
Jared Spurgeon
 
 
 
D
 
36 $4,000,000 UFA - - - - - - - -
Dmitri Voronkov
 
LW
 
 
 
25 $3,500,000 $3,500,000 RFA - - - - - - -
William Karlsson
C
 
 
 
 
32 $2,500,000 UFA - - - - - - - -
Logan O'Connor
 
 
RW
 
 
29 $2,250,000 $2,250,000 UFA - - - - - - -
Derek Forbort
 
 
 
D
 
33 $2,000,000 $2,000,000 UFA - - - - - - -
Pius Suter
C
 
 
 
 
29 $2,000,000 $2,000,000 UFA - - - - - - -
William Carrier
 
LW
 
 
 
31 $2,000,000 UFA - - - - - - - -
Erik Gustafsson
 
 
 
D
 
33 $1,250,000 $1,250,000 UFA - - - - - - -
Derek Ryan
C
 
 
 
 
39 $1,000,000 UFA - - - - - - - -
Scott Perunovich
 
 
 
D
 
27 $1,000,000 RFA - - - - - - - -
Noah Gregor
C
 
 
 
 
27 $850,000 RFA - - - - - - - -
Kevin Shattenkirk
 
 
 
D
 
36 $775,000 $775,000 $775,000 UFA - - - - - -
Brandon Tanev
 
LW
 
 
 
34 UFA - - - - - - - - -
Cal Clutterbuck
 
 
RW
 
 
38 UFA - - - - - - - - -
Dmitry Kulikov
 
 
 
D
 
35 UFA - - - - - - - - -
Jarred Tinordi
 
 
 
D
 
33 UFA - - - - - - - - -
Zemgus Girgensons
 
LW
 
 
 
31 UFA - - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $91,250,000 $72,400,000 $51,400,000 $50,625,000 $43,875,000 $35,875,000 $19,500,000 $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
Akito Hirose
 
 
 
D
 
26 $1,000,000 RFA - - - - - - - -
Jacob Lucchini
C
 
 
 
 
30 $1,000,000 UFA - - - - - - - -
Nick DeSimone
 
 
 
D
 
31 $1,000,000 UFA - - - - - - - -
Christoffer Sedoff
 
 
 
D
 
23 $950,000 RFA - - - - - - - -
Brett Murray
 
LW
 
 
 
27 $900,000 RFA - - - - - - - -
Stanislav Svozil
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Viktor Neuchev
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Ben King
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Jalen Luypen
 
LW
 
 
 
23 $875,000 RFA - - - - - - - -
Michael Milne
C
LW
RW
 
 
23 $875,000 RFA - - - - - - - -
Ryan Tverberg
C
LW
RW
 
 
23 $875,000 RFA - - - - - - - -
Philippe Daoust
C
 
 
 
 
24 $850,000 $850,000 RFA - - - - - - -
Mason Shaw
C
 
 
 
 
27 $800,000 RFA - - - - - - - -
Jeremy Hanzel
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
Joe Fleming
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
Maxwell Crozier
 
 
 
D
 
25 $775,000 $775,000 RFA - - - - - - -
Taylor Gauthier
 
 
 
 
G
24 $775,000 $775,000 RFA - - - - - - -
Cameron Butler
 
 
RW
 
 
23 $775,000 RFA - - - - - - - -
Mitchell Gibson
 
 
 
 
G
26 $775,000 RFA - - - - - - - -
Patrick Giles
C
LW
RW
 
 
25 $775,000 RFA - - - - - - - -
Andrew Agozzino
 
LW
 
 
 
34 UFA - - - - - - - - -
Gage Quinney
 
LW
 
 
 
30 UFA - - - - - - - - -
Joe Hicketts
 
 
 
D
 
29 UFA - - - - - - - - -
Reese Johnson
C
 
 
 
 
27 RFA - - - - - - - - -
FARM TOTALS $17,175,000 $5,700,000 $0 $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
Ken Hitchcock 74 $0 $0 $0 $0 $0 $0 $0 $0 - -
Gerard Gallant 60 $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% $79  $0
Level 2: 5000 0% $49  $0
Level 3: 2000 0% $29  $0
Level 4: 4000 0% $19  $0
Level 5: 1000 0% $179  $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 $91,250,000
Estimated Season Expenses $91,250,000

Bank Account
Current Funds $-2,924,347
Projected Revenue + $0
Projected Expenses - $91,250,000
Projected Bank Account $-94,174,347
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $91,250,000
Remaining Cap Space $-3,250,000