• RHL Hockey Sim
  • Day 2Game 9
    Stars0
    Predators0
    Preview 0 Likes
  • Day 4Game 32
    Stars0
    Kings0
    Preview 0 Likes
  • Day 6Game 47
    Stars0
    Oilers0
    Preview 0 Likes
  • Day 8Game 62
    Stars
    Sharks
    Preview 0 Likes

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 - - - - - - -
Dmitry Kulikov
 
 
 
D
 
35 $2,500,000 $2,500,000 $2,500,000 $2,500,000 UFA - - - - -
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 - - - - - - - -
Justin Brazeau
 
 
RW
 
 
27 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Eric Comrie
 
 
 
 
G
30 $1,250,000 $1,250,000 $1,250,000 $1,250,000 UFA - - - - -
Erik Gustafsson
 
 
 
D
 
33 $1,250,000 $1,250,000 UFA - - - - - - -
Maxwell Crozier
 
 
 
D
 
25 $775,000 $775,000 RFA - - - - - - -
Bonus $2,850,000 - - - - - - - - -
PRO TOTALS $96,500,000 $77,650,000 $55,875,000 $54,375,000 $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
Nikita Prishchepov
C
 
 
 
 
21 $950,000 $950,000 $950,000 RFA - - - - - -
Chase Bradley
 
LW
 
 
 
23 $950,000 $950,000 RFA - - - - - - -
Vyacheslav Buteyets
 
 
 
 
G
23 $950,000 $950,000 RFA - - - - - - -
Christoffer Sedoff
 
 
 
D
 
23 $950,000 RFA - - - - - - - -
James Stefan
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Stanislav Svozil
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Viktor Neuchev
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Zac Funk
 
LW
 
 
 
22 $875,000 $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 - - - - - - -
Connor Ungar
 
 
 
 
G
23 $775,000 $775,000 RFA - - - - - - -
Jeremy Hanzel
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
Joe Fleming
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
Taylor Gauthier
 
 
 
 
G
24 $775,000 $775,000 RFA - - - - - - -
Cameron Butler
 
 
RW
 
 
23 $775,000 RFA - - - - - - - -
FARM TOTALS $13,775,000 $10,300,000 $950,000 $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
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 3
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 $8,772,727
Pro Year To Date Expenses $8,772,727
Farm Expenses Per Days $2,122,500
Farm Year To Date Expenses $2,122,500
Pro Payroll $96,500,000
Estimated Season Expenses $107,395,227

Bank Account
Current Funds $50,725,525
Projected Revenue + $0
Projected Expenses - $107,395,227
Projected Bank Account $-56,669,702
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $96,500,000
Remaining Cap Space $-8,500,000