• 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 - - - - - -
Wyatt Johnston
C
 
 
 
 
23 $7,900,000 $7,900,000 RFA - - - - - - -
Shea Theodore
 
 
 
D
 
31 $7,200,000 $7,200,000 $7,200,000 $7,200,000 $7,200,000 UFA - - - -
Sam Bennett
C
 
 
 
 
30 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - - - - -
Owen Power
 
 
 
D
 
24 $7,000,000 $7,000,000 RFA - - - - - - -
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 - - -
Noah Cates
 
LW
 
 
 
27 $4,400,000 $4,400,000 $4,400,000 $4,400,000 $4,400,000 $4,400,000 $4,400,000 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 - - - - - - -
Joseph Woll
 
 
 
 
G
28 $3,000,000 $3,000,000 $3,000,000 $3,000,000 UFA - - - - -
Connor Dewar
C
 
 
 
 
27 $2,900,000 $2,900,000 $2,900,000 $2,900,000 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 - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $94,782,000 $82,007,000 $54,550,000 $46,350,000 $23,650,000 $16,450,000 $4,400,000 $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
Gabe Perreault
 
 
RW
 
 
21 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Cedric Pare
C
 
 
 
 
27 $950,000 $950,000 UFA - - - - - - -
Hugh McGing
 
LW
 
 
 
28 $950,000 $950,000 UFA - - - - - - -
Henry Thrun
 
 
 
D
 
25 $950,000 RFA - - - - - - - -
Daniil But
 
LW
 
 
 
21 $925,000 $925,000 $925,000 RFA - - - - - -
Konsta Helenius
C
 
 
 
 
20 $925,000 $925,000 $925,000 RFA - - - - - -
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 - - - - - - - -
Scott Ratzlaff
 
 
 
 
G
21 $850,000 $850,000 $850,000 RFA - - - - - -
Evan Vierling
C
 
 
 
 
24 $850,000 $850,000 RFA - - - - - - -
Samuel Mayer
 
 
 
D
 
23 $850,000 $850,000 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 - - - - - - - -
Casey Fitzgerald
 
 
 
D
 
29 $775,000 UFA - - - - - - - -
Trevor Carrick
 
 
 
D
 
32 $775,000 UFA - - - - - - - -
FARM TOTALS $14,750,000 $10,600,000 $3,700,000 $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
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 $94,782,000
Estimated Season Expenses $94,782,000

Bank Account
Current Funds $30,434,350
Projected Revenue + $0
Projected Expenses - $94,782,000
Projected Bank Account $-64,347,650
 
Salary Cap
Salary Cap $104,000,000
Total Payroll $94,782,000
Remaining Cap Space $9,218,000