• RHL Hockey Sim
  •  

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2036/36
Nikita Kucherov
 
 
RW
 
 
33 $12,500,000 $12,500,000 UFA - - - - - - -
Kirill Kaprizov
 
LW
 
 
 
29 $11,500,000 $11,500,000 $11,500,000 $11,500,000 $11,500,000 $11,500,000 UFA - - -
Jack Eichel
C
 
 
 
 
30 $10,000,000 UFA - - - - - - - -
Mikhail Sergachev
 
 
 
D
 
28 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 UFA - - - -
MacKenzie Weegar
 
 
 
D
 
32 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - - - -
Jesper Bratt
 
LW
 
 
 
28 $7,875,000 $7,875,000 $7,875,000 $7,875,000 $7,875,000 UFA - - - -
Ilya Sorokin
 
 
 
 
G
31 $6,750,000 $6,750,000 $6,750,000 UFA - - - - - -
Mikael Granlund
C
 
 
 
 
34 $6,000,000 $6,000,000 UFA - - - - - - -
Sean Walker
 
 
 
D
 
32 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Dmitri Voronkov
 
LW
 
 
 
26 $3,500,000 RFA - - - - - - - -
Dmitry Kulikov
 
 
 
D
 
36 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
Logan O'Connor
 
 
RW
 
 
30 $2,250,000 UFA - - - - - - - -
Teddy Blueger
C
 
 
 
 
32 $2,000,005 $2,000,005 $2,000,005 UFA - - - - - -
Pius Suter
C
 
 
 
 
30 $2,000,000 UFA - - - - - - - -
Justin Brazeau
 
 
RW
 
 
28 $1,500,000 $1,500,000 UFA - - - - - - -
Eric Comrie
 
 
 
 
G
31 $1,250,000 $1,250,000 $1,250,000 UFA - - - - - -
Tony DeAngelo
 
 
 
D
 
31 $850,000 $850,000 UFA - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $91,975,005 $74,225,005 $53,375,005 $35,875,000 $27,875,000 $11,500,000 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2036/36
Kevin Rooney
C
 
 
 
 
33 $1,000,000 UFA - - - - - - - -
Nikita Prishchepov
C
 
 
 
 
22 $950,000 $950,000 RFA - - - - - - -
Chase Bradley
 
LW
 
 
 
24 $950,000 RFA - - - - - - - -
Vyacheslav Buteyets
 
 
 
 
G
24 $950,000 RFA - - - - - - - -
Finn Harding
 
 
 
D
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Hunter St Martin
C
LW
RW
 
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Otto Salin
 
 
 
D
 
22 $925,000 $925,000 RFA - - - - - - -
Dominic James
C
 
 
 
 
24 $925,000 RFA - - - - - - - -
Matteo Costantini
C
 
 
 
 
24 $925,000 RFA - - - - - - - -
Hunter McDonald
 
 
 
D
 
24 $900,000 $900,000 RFA - - - - - - -
Ryan Tverberg
C
LW
RW
 
 
24 $875,000 $875,000 RFA - - - - - - -
James Stefan
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
Stanislav Svozil
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Viktor Neuchev
 
LW
 
 
 
23 $875,000 RFA - - - - - - - -
Zac Funk
 
LW
 
 
 
23 $875,000 RFA - - - - - - - -
Mason Shaw
C
 
 
 
 
28 $850,000 $850,000 UFA - - - - - - -
Owen McLaughlin
C
LW
RW
 
 
23 $850,000 $850,000 RFA - - - - - - -
Stevie Leskovar
 
 
 
D
 
22 $850,000 $850,000 RFA - - - - - - -
Michael Milne
C
LW
RW
 
 
24 $850,000 RFA - - - - - - - -
Philippe Daoust
C
 
 
 
 
25 $850,000 RFA - - - - - - - -
Connor Ungar
 
 
 
 
G
24 $775,000 RFA - - - - - - - -
Hunter Shepard
 
 
 
 
G
31 $775,000 UFA - - - - - - - -
Jeremy Hanzel
 
 
 
D
 
23 $775,000 RFA - - - - - - - -
Joe Fleming
 
 
 
D
 
23 $775,000 RFA - - - - - - - -
Joe Hicketts
 
 
 
D
 
30 $775,000 UFA - - - - - - - -
Marshall Rifai
 
 
 
D
 
28 $775,000 UFA - - - - - - - -
Maxwell Crozier
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
Taylor Gauthier
 
 
 
 
G
25 $775,000 RFA - - - - - - - -
FARM TOTALS $24,200,000 $8,050,000 $1,850,000 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2036/36
Ken Hitchcock 75 $0 $0 $0 $0 $0 $0 $0 - - -
Gerard Gallant 61 $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 $91,975,005
Estimated Season Expenses $91,975,005

Bank Account
Current Funds $10,255,047
Projected Revenue + $0
Projected Expenses - $91,975,005
Projected Bank Account $-81,719,958
 
Salary Cap
Salary Cap $104,000,000
Total Payroll $91,975,005
Remaining Cap Space $12,024,995