• 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
Brock Faber
 
 
 
D
 
24 $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000 UFA -
Roman Josi
 
 
 
D
 
36 $9,500,000 $9,500,000 UFA - - - - - - -
Alex DeBrincat
 
 
RW
 
 
29 $8,600,000 $8,600,000 $8,600,000 $8,600,000 $8,600,000 $8,600,000 $8,600,000 UFA - -
Seth Jarvis
C
 
 
 
 
24 $8,500,000 $8,500,000 $8,500,000 RFA - - - - - -
John Carlson
 
 
 
D
 
36 $8,500,000 $8,500,000 UFA - - - - - - -
Brad Marchand
 
LW
 
 
 
38 $7,500,000 $7,500,000 UFA - - - - - - -
Jaccob Slavin
 
 
 
D
 
32 $6,500,000 $6,500,000 $6,500,000 $6,500,000 UFA - - - - -
Boone Jenner
C
 
 
 
 
33 $6,000,000 $6,000,000 $6,000,000 UFA - - - - - -
Shane Pinto
C
 
 
 
 
26 $5,000,000 $5,000,000 RFA - - - - - - -
Jonathan Huberdeau
C
 
 
 
 
33 $5,000,000 UFA - - - - - - - -
Simon Edvinsson
 
 
 
D
 
23 $4,500,000 $4,500,000 RFA - - - - - - -
Mikael Backlund
C
 
 
 
 
37 $4,250,000 $4,250,000 UFA - - - - - - -
Mikey Anderson
 
 
 
D
 
27 $4,125,000 $4,125,000 $4,125,000 $4,125,000 $4,125,000 UFA - - - -
Bryan Rust
 
 
RW
 
 
34 $4,000,000 UFA - - - - - - - -
Joey Daccord
 
 
 
 
G
30 $2,500,000 UFA - - - - - - - -
Joonas Korpisalo
 
 
 
 
G
32 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
James van Riemsdyk
 
LW
 
 
 
37 $1,750,000 UFA - - - - - - - -
Connor McMichael
C
 
 
 
 
25 $1,250,000 RFA - - - - - - - -
Isac Lundestrom
C
 
 
 
 
27 $1,200,000 $1,200,000 UFA - - - - - - -
Juuso Valimaki
 
 
 
D
 
28 $1,000,000 $1,000,000 UFA - - - - - - -
Erik Portillo
 
 
 
 
G
26 $1,000,000 RFA - - - - - - - -
Bonus $2,000,000 - - - - - - - - -
PRO TOTALS $104,175,000 $86,675,000 $45,225,000 $28,725,000 $22,225,000 $18,100,000 $18,100,000 $9,500,000 $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
Mavrik Bourque
C
 
 
 
 
24 $3,500,000 $3,500,000 RFA - - - - - - -
Jordan Spence
 
 
 
D
 
25 $2,000,000 RFA - - - - - - - -
Daemon Hunt
 
 
 
D
 
24 $950,000 $950,000 RFA - - - - - - -
Leon Muggli
 
 
 
D
 
20 $925,000 $925,000 $925,000 RFA - - - - - -
Luca Marrelli
 
 
 
D
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Mathieu Cataford
C
LW
RW
 
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Ludvig Jansson
 
 
 
D
 
23 $925,000 $925,000 RFA - - - - - - -
Redmond Savage
C
 
 
 
 
23 $925,000 $925,000 RFA - - - - - - -
Cameron Berg
C
LW
RW
 
 
24 $925,000 RFA - - - - - - - -
Adam Beckman
 
LW
 
 
 
25 $875,000 $875,000 RFA - - - - - - -
Anton Wahlberg
C
 
 
 
 
21 $875,000 $875,000 RFA - - - - - - -
Antti Tuomisto
 
 
 
D
 
25 $875,000 $875,000 RFA - - - - - - -
Graeme Clarke
 
 
RW
 
 
25 $875,000 $875,000 RFA - - - - - - -
Jean-Luc Foudy
C
 
 
 
 
24 $875,000 $875,000 RFA - - - - - - -
John Farinacci
C
 
 
 
 
25 $875,000 $875,000 RFA - - - - - - -
Michael Buchinger
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Michael Callahan
 
 
 
D
 
27 $875,000 $875,000 UFA - - - - - - -
Miko Matikka
C
LW
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Artem Guryev
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Matvei Petrov
 
LW
 
 
 
23 $875,000 RFA - - - - - - - -
Sasha Pastujov
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
William Dufour
 
 
RW
 
 
24 $875,000 RFA - - - - - - - -
Loke Johansson
 
 
 
D
 
21 $850,000 $850,000 $850,000 RFA - - - - - -
Ludwig Persson
 
 
RW
 
 
23 $850,000 $850,000 RFA - - - - - - -
Jack Matier
 
 
 
D
 
23 $775,000 RFA - - - - - - - -
Olivier Nadeau
 
 
RW
 
 
23 $775,000 RFA - - - - - - - -
FARM TOTALS $26,625,000 $18,650,000 $3,625,000 $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
Bruce Boudreau 72 $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% $110  $0
Level 2: 5000 0% $60  $0
Level 3: 2000 0% $53  $0
Level 4: 4000 0% $28  $0
Level 5: 1000 0% $215  $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 $104,175,000
Estimated Season Expenses $104,175,000

Bank Account
Current Funds $924,797
Projected Revenue + $0
Projected Expenses - $104,175,000
Projected Bank Account $-103,250,203
 
Salary Cap
Salary Cap $104,000,000
Total Payroll $104,175,000
Remaining Cap Space $-175,000