• RHL Hockey Sim
  • Day 1Game 3
    Sabres0
    Maple Leafs0
    Preview 0 Likes
  • Day 7Game 56
    Sabres0
    Islanders0
    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
Mikko Rantanen
 
 
RW
 
 
29 $10,000,000 $10,000,000 UFA - - - - - - -
Brady Tkachuk
 
LW
 
 
 
26 $8,200,000 $8,200,000 $8,200,000 $8,200,000 UFA - - - - -
Elias Lindholm
C
 
 
 
 
31 $7,200,000 $7,200,000 $7,200,000 $7,200,000 $7,200,000 UFA - - - -
Sam Bennett
C
 
 
 
 
29 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - - - -
Jake Oettinger
 
 
 
 
G
27 $6,550,000 $6,550,000 $6,550,000 $6,550,000 $6,550,000 $6,550,000 $6,550,000 UFA - -
Miro Heiskanen
 
 
 
D
 
26 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - - -
Jacob Trouba
 
 
 
D
 
31 $6,000,000 $6,000,000 $6,000,000 UFA - - - - - -
Dylan Samberg
 
 
 
D
 
26 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 UFA - -
Alexander Kerfoot
C
 
 
 
 
31 $4,200,000 UFA - - - - - - - -
Pierre-Luc Dubois
 
LW
 
 
 
27 $3,800,000 $3,800,000 $3,800,000 $3,800,000 $3,800,000 UFA - - - -
Noah Cates
 
LW
 
 
 
26 $2,000,000 RFA - - - - - - - -
Connor Ingram
 
 
 
 
G
28 $1,950,000 UFA - - - - - - - -
Shea Theodore
 
 
 
D
 
30 $1,750,000 UFA - - - - - - - -
Connor Dewar
C
 
 
 
 
26 $1,200,000 RFA - - - - - - - -
Cole Smith
 
LW
 
 
 
30 $1,000,000 UFA - - - - - - - -
Calvin Pickard
 
 
 
 
G
33 $950,000 $950,000 $950,000 UFA - - - - - -
Logan Cooley
C
 
 
 
 
21 $950,000 $950,000 RFA - - - - - - -
Luke Hughes
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Owen Power
 
 
 
D
 
23 $950,000 RFA - - - - - - - -
Wyatt Johnston
C
 
 
 
 
22 $950,000 RFA - - - - - - - -
Marco Kasper
C
 
 
 
 
21 $875,000 $875,000 RFA - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $77,975,000 $63,975,000 $51,200,000 $44,250,000 $36,050,000 $12,050,000 $12,050,000 $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
Henry Thrun
 
 
 
D
 
24 $950,000 RFA - - - - - - - -
David Goyette
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Jorian Donovan
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Joshua Roy
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Massimo Rizzo
C
LW
RW
 
 
24 $875,000 $875,000 RFA - - - - - - -
William Stromgren
 
LW
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Chaz Lucius
C
 
 
 
 
22 $875,000 RFA - - - - - - - -
Tristen Robins
C
 
 
 
 
24 $875,000 RFA - - - - - - - -
Alex Beaucage
 
 
RW
 
 
24 $850,000 RFA - - - - - - - -
Josh Filmon
C
LW
RW
 
 
21 $775,000 $775,000 $775,000 RFA - - - - - -
Brett Brochu
 
 
 
 
G
23 $775,000 $775,000 RFA - - - - - - -
Evan Vierling
C
 
 
 
 
23 $775,000 RFA - - - - - - - -
Jonathan Lemieux
 
 
 
 
G
24 $775,000 RFA - - - - - - - -
Mason Millman
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
FARM TOTALS $11,800,000 $5,925,000 $2,525,000 $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
Randy Carlyle 70 $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% $80  $0
Level 2: 5000 0% $50  $0
Level 3: 2000 0% $30  $0
Level 4: 4000 0% $20  $0
Level 5: 1000 0% $180  $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 $7,088,636
Pro Year To Date Expenses $7,088,636
Farm Expenses Per Days $1,845,000
Farm Year To Date Expenses $1,845,000
Pro Payroll $77,975,000
Estimated Season Expenses $86,908,636

Bank Account
Current Funds $63,532,971
Projected Revenue + $0
Projected Expenses - $86,908,636
Projected Bank Account $-23,375,665
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $77,975,000
Remaining Cap Space $10,025,000