• 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
Jake Sanderson
 
 
 
D
 
24 $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 -
JT Miller
C
 
 
 
 
33 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 UFA - - - -
Jason Robertson
 
LW
 
 
 
27 $9,000,000 RFA - - - - - - - -
Vince Dunn
 
 
 
D
 
30 $8,300,000 $8,300,000 $8,300,000 $8,300,000 $8,300,000 UFA - - - -
Rasmus Dahlin
 
 
 
D
 
26 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - - - -
Tomas Hertl
C
 
 
 
 
33 $8,000,000 UFA - - - - - - - -
Sergei Bobrovsky
 
 
 
 
G
38 $7,000,000 $7,000,000 $7,000,000 UFA - - - - - -
Roope Hintz
C
 
 
 
 
30 $6,500,000 $6,500,000 UFA - - - - - - -
Tyler Toffoli
 
 
RW
 
 
34 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - - -
Ross Colton
C
 
 
 
 
30 $5,200,000 * $5,200,000 * $5,200,000 * $5,200,000 * UFA - - - - -
Nick Perbix
 
 
 
D
 
28 $3,300,000 $3,300,000 $3,300,000 UFA - - - - - -
Cody Glass
C
 
 
 
 
27 $3,100,000 $3,100,000 $3,100,000 UFA - - - - - -
Adam Henrique
C
 
 
 
 
36 $2,750,000 $2,750,000 $2,750,000 UFA - - - - - -
Taylor Raddysh
 
 
RW
 
 
28 $2,200,000 $2,200,000 UFA - - - - - - -
Alexandre Texier
C
 
 
 
 
27 $2,100,000 RFA - - - - - - - -
Alexander Holtz
 
 
RW
 
 
24 $1,200,000 RFA - - - - - - - -
Alex Nylander
 
LW
 
 
 
28 $1,000,000 UFA - - - - - - - -
Andrew Agozzino
 
LW
 
 
 
35 $950,000 UFA - - - - - - - -
Clark Bishop
C
 
 
 
 
30 $950,000 UFA - - - - - - - -
Jacob Bryson
 
 
 
D
 
29 $950,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $97,000,000 $72,850,000 $64,150,000 $48,000,000 $34,800,000 $11,500,000 $11,500,000 $11,500,000 $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
Logan Shaw
C
 
 
 
 
34 $950,000 UFA - - - - - - - -
Josh Dunne
C
 
 
 
 
28 $900,000 UFA - - - - - - - -
Scott Sabourin
 
 
RW
 
 
34 $900,000 UFA - - - - - - - -
Noah Laba
C
LW
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Angus Macdonell
C
LW
RW
 
 
21 $850,000 $850,000 $850,000 RFA - - - - - -
Andrew Perrott
 
 
 
D
 
25 $850,000 $850,000 RFA - - - - - - -
Cross Hanas
 
LW
 
 
 
24 $850,000 $850,000 RFA - - - - - - -
Jiri Patera
 
 
 
 
G
27 $850,000 $850,000 UFA - - - - - - -
Mitchell Gibson
 
 
 
 
G
27 $850,000 $850,000 UFA - - - - - - -
Samuel Walker
C
 
 
 
 
27 $850,000 $850,000 UFA - - - - - - -
Tyler Inamoto
 
 
 
D
 
27 $850,000 $850,000 UFA - - - - - - -
Ben Zloty
 
 
 
D
 
24 $850,000 RFA - - - - - - - -
Jake Boltmann
 
 
 
D
 
25 $850,000 RFA - - - - - - - -
Alex Belzile
 
 
RW
 
 
35 $800,000 UFA - - - - - - - -
FARM TOTALS $12,075,000 $6,825,000 $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
Bill Peters 65 $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% $84  $0
Level 2: 5000 0% $53  $0
Level 3: 2000 0% $31  $0
Level 4: 4000 0% $21  $0
Level 5: 1000 0% $180  $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 $97,000,000
Estimated Season Expenses $97,000,000

Bank Account
Current Funds $23,042,171
Projected Revenue + $0
Projected Expenses - $97,000,000
Projected Bank Account $-73,957,829
 
Salary Cap
Salary Cap $104,000,000
Total Payroll $97,000,000
Remaining Cap Space $7,000,000