• RHL Hockey Sim
  • Day 109Game 809
    Kraken5
    Ducks4
    Boxscore 0 Likes
  • Day 111Game 820
    Kraken0
    Devils0
    Preview 0 Likes
  • Day 113Game 839
    Kraken0
    Capitals0
    Preview 0 Likes
  • Day 115Game 857
    Kraken0
    Maple Leafs0
    Preview 0 Likes
  • Day 109Game 809
    Firebirds1
    Gulls0
    Boxscore 0 Likes
  • Day 111Game 820
    Firebirds0
    Comets0
    Preview 0 Likes
  • Day 113Game 839
    Firebirds0
    Bears0
    Preview 0 Likes
  • Day 115Game 857
    Firebirds0
    Marlies0
    Preview 0 Likes
  • Day 117Game 872
    Knights
    Firebirds
    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
Jake Guentzel
 
LW
 
 
 
31 $8,000,000 $8,000,000 $8,000,000 UFA - - - - - -
William Nylander
 
 
RW
 
 
29 $8,000,000 $8,000,000 UFA - - - - - - -
Victor Hedman
 
 
 
D
 
35 $7,750,000 $7,750,000 $7,750,000 $7,750,000 $7,750,000 UFA - - - -
Josh Norris
C
 
 
 
 
26 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA -
John Gibson
 
 
 
 
G
32 $6,400,000 $6,400,000 $6,400,000 UFA - - - - - -
Chris Kreider
 
LW
 
 
 
34 $6,000,000 $6,000,000 UFA - - - - - - -
Brock Nelson
C
 
 
 
 
34 $5,500,000 UFA - - - - - - - -
Dante Fabbro
 
 
 
D
 
27 $4,500,000 $4,500,000 $4,500,000 $4,500,000 UFA - - - - -
JJ Moser
 
 
 
D
 
25 $2,900,000 $2,900,000 RFA - - - - - - -
Cam Talbot
 
 
 
 
G
38 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
Ryan Graves
 
 
 
D
 
30 $2,250,000 UFA - - - - - - - -
Nicolas Roy
C
 
 
 
 
28 $2,000,000 $2,000,000 UFA - - - - - - -
David Kampf
C
 
 
 
 
31 $1,900,000 $1,900,000 $1,900,000 $1,900,000 UFA - - - - -
Trevor van Riemsdyk
 
 
 
D
 
34 $1,625,000 UFA - - - - - - - -
Rasmus Kupari
C
 
 
 
 
25 $1,100,000 $1,100,000 RFA - - - - - - -
Zemgus Girgensons
 
LW
 
 
 
32 $1,000,000 $1,000,000 $1,000,000 $1,000,000 UFA - - - - -
Austin Watson
 
LW
 
 
 
34 $1,000,000 $1,000,000 UFA - - - - - - -
Haydn Fleury
 
 
 
D
 
29 $1,000,000 $1,000,000 UFA - - - - - - -
Jesse Puljujarvi
 
 
RW
 
 
27 $1,000,000 * $1,000,000 * UFA - - - - - - -
Alex Laferriere
 
 
RW
 
 
24 $950,000 RFA - - - - - - - -
Pierre Engvall
 
LW
 
 
 
29 $800,000 $800,000 UFA - - - - - - -
Uvis Balinskis
 
 
 
D
 
29 $775,000 $775,000 UFA - - - - - - -
Bonus $4,450,000 - - - - - - - - -
PRO TOTALS $78,400,000 $63,625,000 $39,050,000 $22,150,000 $14,750,000 $7,000,000 $7,000,000 $7,000,000 $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
Jack Drury
C
 
 
 
 
25 $1,500,000 RFA - - - - - - - -
Daniil Tarasov
 
 
 
 
G
26 $1,050,000 RFA - - - - - - - -
Alex Petrovic
 
 
 
D
 
33 $1,000,000 $1,000,000 UFA - - - - - - -
Rodrigo Abols
C
 
 
 
 
30 $1,000,000 $1,000,000 UFA - - - - - - -
Chris Driedger
 
 
 
 
G
31 $1,000,000 UFA - - - - - - - -
Erik Brannstrom
 
 
 
D
 
26 $1,000,000 RFA - - - - - - - -
Hardy Haman Aktell
 
 
 
D
 
27 $900,000 $900,000 $900,000 UFA - - - - - -
Jimmy Vesey
 
LW
 
 
 
32 $876,000 UFA - - - - - - - -
Jakub Dvorak
 
 
 
D
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Jani Nyman
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Danil Zhilkin
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Lucas Ciona
 
LW
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Nikita Grebenkin
 
 
RW
 
 
22 $875,000 $875,000 RFA - - - - - - -
Nolan Allan
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Travis Barron
 
LW
 
 
 
27 $850,000 $850,000 $850,000 UFA - - - - - -
Givani Smith
 
 
RW
 
 
27 $850,000 RFA - - - - - - - -
Chas Sharpe
 
 
 
D
 
22 $775,000 $775,000 $775,000 RFA - - - - - -
Braden Hache
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
Graham Sward
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
Jake Chiasson
 
 
RW
 
 
22 $775,000 $775,000 RFA - - - - - - -
Ryan McCleary
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
Zack MacEwen
C
 
 
 
 
29 $775,000 $775,000 UFA - - - - - - -
Curtis Douglas
C
 
 
 
 
25 $775,000 RFA - - - - - - - -
Keaton Middleton
 
 
 
D
 
27 $775,000 RFA - - - - - - - -
Noel Hoefenmayer
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
FARM TOTALS $22,251,000 $13,650,000 $4,275,000 $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
Dave Hakstol 57 $0 $0 $0 $0 $0 $0 $0 $0 - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 25 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 98,435  3,937  66% $100  $9,843,500
Level 2: 5000 87,676  3,507  70% $60  $5,260,560
Level 3: 2000 37,274  1,491  75% $35  $1,304,590
Level 4: 4000 70,837  2,833  71% $25  $1,770,925
Level 5: 1000 17,960  718  72% $200  $3,592,000
Total Attendance: 312,182  12,487 69% - $22,860,156

Balance Sheet

Income
Home Games Left 16
Average Attendance - % 12,487 (69%)
Average Income per Game $914,406
Year to Date Revenue $ 22,860,156
Estimated Revenue $14,630,500
End Year Estimated Revenue $37,490,656
  Expense
Days Remaining 1
Pro Expenses Per Days $408,333
Pro Year To Date Expenses $408,333
Farm Expenses Per Days $9,271
Farm Year To Date Expenses $9,271
Pro Payroll $78,400,000
Estimated Season Expenses $78,817,604

Bank Account
Current Funds $26,619,624
Projected Revenue + $37,490,656
Projected Expenses - $78,817,604
Projected Bank Account $-14,707,324
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $78,400,000
Remaining Cap Space $9,600,000