• 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
Kirill Kaprizov
 
LW
 
 
 
27 $11,500,000 $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
 
 
 
 
28 $10,000,000 $10,000,000 $10,000,000 UFA - - - - - -
Timo Meier
 
 
RW
 
 
28 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA -
William Nylander
 
 
RW
 
 
28 $8,000,000 $8,000,000 $8,000,000 UFA - - - - - -
Jesper Bratt
 
LW
 
 
 
26 $7,875,000 $7,875,000 $7,875,000 $7,875,000 $7,875,000 $7,875,000 $7,875,000 UFA - -
Nikita Kucherov
 
 
RW
 
 
31 $7,500,000 $7,500,000 UFA - - - - - - -
Ilya Sorokin
 
 
 
 
G
29 $6,750,000 $6,750,000 $6,750,000 $6,750,000 $6,750,000 UFA - - - -
MacKenzie Weegar
 
 
 
D
 
30 $5,500,000 UFA - - - - - - - -
Jared Spurgeon
 
 
 
D
 
35 $4,000,000 $4,000,000 UFA - - - - - - -
Jeff Skinner
 
LW
 
 
 
32 $2,750,000 UFA - - - - - - - -
Logan O'Connor
 
 
RW
 
 
28 $2,250,000 $2,250,000 $2,250,000 UFA - - - - - -
Derek Forbort
 
 
 
D
 
32 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Brandon Tanev
 
LW
 
 
 
33 $2,000,000 UFA - - - - - - - -
Erik Gustafsson
 
 
 
D
 
32 $1,250,000 $1,250,000 $1,250,000 UFA - - - - - -
Cal Clutterbuck
 
 
RW
 
 
37 $1,100,000 UFA - - - - - - - -
Daniil Tarasov
 
 
 
 
G
25 $1,050,000 $1,050,000 RFA - - - - - - -
Akito Hirose
 
 
 
D
 
25 $1,000,000 $1,000,000 RFA - - - - - - -
Cal Petersen
 
 
 
 
G
30 $1,000,000 $1,000,000 UFA - - - - - - -
Chris Driedger
 
 
 
 
G
30 $1,000,000 $1,000,000 UFA - - - - - - -
Dakota Mermis
 
 
 
D
 
30 $1,000,000 $1,000,000 UFA - - - - - - -
Jacob Lucchini
C
 
 
 
 
29 $1,000,000 $1,000,000 UFA - - - - - - -
Nick DeSimone
 
 
 
D
 
30 $1,000,000 $1,000,000 UFA - - - - - - -
Mike Reilly
 
 
 
D
 
31 $1,000,000 UFA - - - - - - - -
Christoffer Sedoff
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Dmitri Voronkov
 
LW
 
 
 
24 $950,000 RFA - - - - - - - -
Dmitry Kulikov
 
 
 
D
 
34 $950,000 UFA - - - - - - - -
Taylor Gauthier
 
 
 
 
G
23 $950,000 RFA - - - - - - - -
Zemgus Girgensons
 
LW
 
 
 
30 $950,000 UFA - - - - - - - -
Stanislav Svozil
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Viktor Neuchev
 
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Ben King
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Jalen Luypen
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Ryan Tverberg
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Maxwell Crozier
 
 
 
D
 
24 $875,000 RFA - - - - - - - -
Cody Hodgson
C
 
 
 
 
34 $850,000 UFA - - - - - - - -
Gage Quinney
 
LW
 
 
 
29 $850,000 UFA - - - - - - - -
Reese Johnson
C
 
 
 
 
26 $850,000 RFA - - - - - - - -
Calle Rosen
 
 
 
D
 
30 $825,000 $825,000 UFA - - - - - - -
Justin Bailey
 
 
RW
 
 
29 $825,000 $825,000 UFA - - - - - - -
Andrew Agozzino
 
LW
 
 
 
33 $825,000 UFA - - - - - - - -
Mason Shaw
C
 
 
 
 
26 $800,000 $800,000 RFA - - - - - - -
Brett Murray
 
LW
 
 
 
26 $800,000 RFA - - - - - - - -
Cameron Butler
 
 
RW
 
 
22 $775,000 $775,000 RFA - - - - - - -
Jordan Frasca
 
LW
 
 
 
23 $775,000 $775,000 RFA - - - - - - -
Mitchell Gibson
 
 
 
 
G
25 $775,000 $775,000 RFA - - - - - - -
Patrick Giles
C
LW
RW
 
 
24 $775,000 $775,000 RFA - - - - - - -
Ryan Hofer
 
 
RW
 
 
22 $775,000 $775,000 RFA - - - - - - -
Joe Hicketts
 
 
 
D
 
28 $775,000 UFA - - - - - - - -
Scott Perunovich
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $110,575,000 $87,825,000 $59,375,000 $34,125,000 $34,125,000 $27,375,000 $27,375,000 $19,500,000 $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
FARM TOTALS $0 $0 $0 $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
Ken Hitchcock 73 $0 $0 $0 $0 $0 $0 - - - -
Gerard Gallant 59 $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% $94  $0
Level 2: 5000 0% $59  $0
Level 3: 2000 0% $34  $0
Level 4: 4000 0% $24  $0
Level 5: 1000 0% $199  $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 $110,575,000
Estimated Season Expenses $110,575,000

Bank Account
Current Funds $42,780,766
Projected Revenue + $0
Projected Expenses - $110,575,000
Projected Bank Account $-67,794,234
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $110,575,000
Remaining Cap Space $-27,075,000