• RHL Hockey Sim
  • Day 5Game 37
    Kraken2
    Golden Knights3
    Boxscore 0 Likes
  • Day 5Game 37
    Firebirds1
    Knights3
    Boxscore 0 Likes
  • Day 8Game 50
    Rocket4
    Firebirds2
    Boxscore 0 Likes
  • Day 10Game 63
    Senators3
    Firebirds2
    Boxscore 0 Likes
  • Day 12Game 79
    Marlies4
    Firebirds3
    Boxscore 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
 
 
 
 
30 $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
 
 
 
31 $1,000,000 $1,000,000 $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 - - - - - - -
Chas Sharpe
 
 
 
D
 
22 $775,000 $775,000 $775,000 RFA - - - - - -
Uvis Balinskis
 
 
 
D
 
29 $775,000 $775,000 UFA - - - - - - -
Curtis Douglas
C
 
 
 
 
25 $775,000 RFA - - - - - - - -
Bonus $4,450,000 - - - - - - - - -
PRO TOTALS $78,950,000 $63,400,000 $39,825,000 $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 - - - - - - -
Austin Watson
 
LW
 
 
 
33 $1,000,000 $1,000,000 UFA - - - - - - -
Rodrigo Abols
C
 
 
 
 
29 $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
 
 
 
22 $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 - - - - - - - -
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 - - - - - - -
Keaton Middleton
 
 
 
D
 
27 $775,000 RFA - - - - - - - -
Noel Hoefenmayer
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
FARM TOTALS $21,701,000 $13,875,000 $3,500,000 $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 - 2 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 7,992  3,996  67% $100  $799,200
Level 2: 5000 7,409  3,705  74% $60  $444,540
Level 3: 2000 2,984  1,492  75% $35  $104,440
Level 4: 4000 5,444  2,722  68% $25  $136,100
Level 5: 1000 1,425  713  71% $200  $285,000
Total Attendance: 25,254  12,627 70% - $1,857,744

Balance Sheet

Income
Home Games Left 39
Average Attendance - % 12,627 (70%)
Average Income per Game $928,872
Year to Date Revenue $ 1,857,744
Estimated Revenue $36,226,008
End Year Estimated Revenue $38,083,752
  Expense
Days Remaining 1
Pro Expenses Per Days $411,198
Pro Year To Date Expenses $411,198
Farm Expenses Per Days $8,985
Farm Year To Date Expenses $8,985
Pro Payroll $78,950,000
Estimated Season Expenses $79,370,183

Bank Account
Current Funds $45,274,101
Projected Revenue + $38,083,752
Projected Expenses - $79,370,183
Projected Bank Account $3,987,670
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $78,950,000
Remaining Cap Space $9,050,000