• 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
Mikko Rantanen
 
 
RW
 
 
30 $10,000,000 UFA - - - - - - - -
Brady Tkachuk
 
LW
 
 
 
27 $8,200,000 $8,200,000 $8,200,000 UFA - - - - - -
Sam Bennett
C
 
 
 
 
30 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - - - - -
Jake Oettinger
 
 
 
 
G
28 $6,550,000 $6,550,000 $6,550,000 $6,550,000 $6,550,000 $6,550,000 UFA - - -
Miro Heiskanen
 
 
 
D
 
27 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - - - -
Jacob Trouba
 
 
 
D
 
32 $6,000,000 $6,000,000 UFA - - - - - - -
Dylan Samberg
 
 
 
D
 
27 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 UFA - - -
Pierre-Luc Dubois
 
LW
 
 
 
28 $3,800,000 $3,800,000 $3,800,000 $3,800,000 UFA - - - - -
Alex Wennberg
C
 
 
 
 
32 $3,500,000 $3,500,000 UFA - - - - - - -
Joel Kiviranta
 
LW
 
 
 
30 $2,107,000 $2,107,000 UFA - - - - - - -
Calvin Pickard
 
 
 
 
G
34 $950,000 $950,000 UFA - - - - - - -
Logan Cooley
C
 
 
 
 
22 $950,000 RFA - - - - - - - -
Luke Hughes
 
 
 
D
 
23 $950,000 RFA - - - - - - - -
Marco Kasper
C
 
 
 
 
22 $875,000 RFA - - - - - - - -
Adam Larsson
 
 
 
D
 
34 UFA - - - - - - - - -
Alexander Kerfoot
C
 
 
 
 
32 UFA - - - - - - - - -
Cole Smith
 
LW
 
 
 
31 UFA - - - - - - - - -
Connor Dewar
C
 
 
 
 
27 RFA - - - - - - - - -
Joseph Woll
 
 
 
 
G
28 RFA - - - - - - - - -
Noah Cates
 
LW
 
 
 
27 RFA - - - - - - - - -
Owen Power
 
 
 
D
 
24 RFA - - - - - - - - -
Shea Theodore
 
 
 
D
 
31 UFA - - - - - - - - -
Trevor Lewis
C
 
 
 
 
39 UFA - - - - - - - - -
Wyatt Johnston
C
 
 
 
 
23 RFA - - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $62,382,000 $49,607,000 $37,050,000 $28,850,000 $12,050,000 $12,050,000 $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
David Goyette
C
LW
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Jorian Donovan
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Massimo Rizzo
C
LW
RW
 
 
25 $875,000 RFA - - - - - - - -
Jonathan Aspirot
 
 
 
D
 
27 $775,000 $775,000 UFA - - - - - - -
Josh Filmon
C
LW
RW
 
 
22 $775,000 $775,000 RFA - - - - - - -
Brendan Gaunce
C
 
 
 
 
32 $775,000 UFA - - - - - - - -
Brett Brochu
 
 
 
 
G
24 $775,000 RFA - - - - - - - -
Casey Fitzgerald
 
 
 
D
 
29 $775,000 UFA - - - - - - - -
Trevor Carrick
 
 
 
D
 
32 $775,000 UFA - - - - - - - -
Alex Beaucage
 
 
RW
 
 
25 RFA - - - - - - - - -
Cedric Pare
C
 
 
 
 
27 RFA - - - - - - - - -
Chaz Lucius
C
 
 
 
 
23 RFA - - - - - - - - -
Connor Ingram
 
 
 
 
G
29 UFA - - - - - - - - -
Evan Vierling
C
 
 
 
 
24 RFA - - - - - - - - -
Gianni Fairbrother
 
 
 
D
 
26 RFA - - - - - - - - -
Henry Thrun
 
 
 
D
 
25 RFA - - - - - - - - -
Hugh McGing
 
LW
 
 
 
28 RFA - - - - - - - - -
Jarred Tinordi
 
 
 
D
 
34 UFA - - - - - - - - -
Jonathan Lemieux
 
 
 
 
G
25 RFA - - - - - - - - -
Joseph Blandisi
C
 
 
 
 
32 UFA - - - - - - - - -
Kyle Criscuolo
C
 
 
 
 
34 UFA - - - - - - - - -
Mason Millman
 
 
 
D
 
25 RFA - - - - - - - - -
Matthew Benning
 
 
 
D
 
32 UFA - - - - - - - - -
Matthew Sop
 
LW
 
 
 
23 RFA - - - - - - - - -
Riley Sutter
C
 
 
 
 
27 RFA - - - - - - - - -
Tristen Robins
C
 
 
 
 
25 RFA - - - - - - - - -
FARM TOTALS $7,275,000 $3,300,000 $0 $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
Randy Carlyle 71 $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 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 $62,382,000
Estimated Season Expenses $62,382,000

Bank Account
Current Funds $27,548,850
Projected Revenue + $0
Projected Expenses - $62,382,000
Projected Bank Account $-34,833,150
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $62,382,000
Remaining Cap Space $25,618,000