• RHL Hockey Sim
  • Day 187Game 1275
    Kraken4
    Blues1
    Boxscore 0 Likes
  • Day 190Game 1300
    Kraken0
    Kings0
    Preview 0 Likes
  • Day 187Game 1275
    Firebirds0
    Thunderbirds2
    Boxscore 0 Likes
  • Day 190Game 1300
    Firebirds0
    Reign0
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Mikhail Sergachev
 
 
 
D
 
26 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 $8,500,000 UFA - -
Jake Guentzel
 
LW
 
 
 
30 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - - - -
Tomas Hertl
C
 
 
 
 
31 $8,000,000 $8,000,000 $8,000,000 UFA - - - - - -
Josh Norris
C
 
 
 
 
25 $7,750,000 RFA - - - - - - - -
Brett Pesce
 
 
 
D
 
30 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - - -
Chris Kreider
 
LW
 
 
 
33 $6,000,000 $6,000,000 $6,000,000 UFA - - - - - -
Brock Nelson
C
 
 
 
 
33 $5,500,000 $5,500,000 UFA - - - - - - -
Erik Cernak
 
 
 
D
 
27 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 $5,200,000 UFA - -
Dante Fabbro
 
 
 
D
 
26 $4,000,000 RFA - - - - - - - -
Victor Hedman
 
 
 
D
 
34 $3,800,000 UFA - - - - - - - -
Frederik Andersen
 
 
 
 
G
35 $3,500,000 UFA - - - - - - - -
Jason Dickinson
C
 
 
 
 
29 $3,350,000 $3,350,000 $3,350,000 $3,350,000 UFA - - - - -
Will Borgen
 
 
 
D
 
28 $2,750,000 $2,750,000 UFA - - - - - - -
William Carrier
 
LW
 
 
 
30 $2,000,000 $2,000,000 UFA - - - - - - -
Semyon Varlamov
 
 
 
 
G
36 $2,000,000 UFA - - - - - - - -
Trevor van Riemsdyk
 
 
 
D
 
33 $1,625,000 $1,625,000 UFA - - - - - - -
Jalen Chatfield
 
 
 
D
 
28 $1,500,000 UFA - - - - - - - -
Steven Lorentz
C
 
 
 
 
29 $1,200,000 UFA - - - - - - - -
Alex Laferriere
 
 
RW
 
 
23 $950,000 $950,000 RFA - - - - - - -
Liam O'Brien
C
 
 
 
 
30 $825,000 UFA - - - - - - - -
Bobby McMann
C
 
 
 
 
28 $812,500 $812,500 UFA - - - - - - -
Dryden Hunt
 
LW
 
 
 
29 $800,000 $800,000 UFA - - - - - - -
Bonus $4,725,000 - - - - - - - - -
PRO TOTALS $89,787,500 $60,487,500 $46,050,000 $32,050,000 $20,700,000 $20,700,000 $13,700,000 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Arthur Kaliyev
 
 
RW
 
 
23 $2,000,000 $2,000,000 $2,000,000 RFA - - - - - -
Caleb Jones
 
 
 
D
 
27 $1,200,000 $1,200,000 $1,200,000 UFA - - - - - -
Jiri Patera
 
 
 
 
G
26 $950,000 RFA - - - - - - - -
Avery Hayes
 
 
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Danil Zhilkin
C
 
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Lucas Ciona
 
LW
 
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Gavin Hain
C
 
 
 
 
22 $875,000 RFA - - - - - - - -
Devin Cooley
 
 
 
 
G
27 $850,000 $850,000 UFA - - - - - - -
Givani Smith
 
 
RW
 
 
27 $850,000 $850,000 UFA - - - - - - -
Colton White
 
 
 
D
 
27 $850,000 RFA - - - - - - - -
Felix Sandstrom
 
 
 
 
G
28 $800,000 $800,000 UFA - - - - - - -
Travis Barron
 
LW
 
 
 
26 $800,000 RFA - - - - - - - -
Zack MacEwen
C
 
 
 
 
28 $775,000 $775,000 $775,000 UFA - - - - - -
Cal Foote
 
 
 
D
 
26 $775,000 $775,000 RFA - - - - - - -
Jakub Zboril
 
 
 
D
 
28 $775,000 $775,000 UFA - - - - - - -
Jeremie Biakabutuka
 
 
 
D
 
23 $775,000 $775,000 RFA - - - - - - -
Joe Vrbetic
 
 
 
 
G
22 $775,000 $775,000 RFA - - - - - - -
Keaton Middleton
 
 
 
D
 
27 $775,000 $775,000 UFA - - - - - - -
Cameron Supryka
 
 
 
D
 
23 $775,000 RFA - - - - - - - -
Curtis Douglas
C
 
 
 
 
25 $775,000 RFA - - - - - - - -
Fedor Gordeev
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
Joe Carroll
 
LW
 
 
 
24 $775,000 RFA - - - - - - - -
Keenan Suthers
C
LW
RW
 
 
26 $775,000 RFA - - - - - - - -
Luke Cavallin
 
 
 
 
G
23 $775,000 RFA - - - - - - - -
Scott Reedy
C
LW
RW
 
 
26 $775,000 RFA - - - - - - - -
Joel Hanley
 
 
 
D
 
33 $750,000 $750,000 UFA - - - - - - -
Christopher Merisier-Ortiz
 
 
 
D
 
24 $750,000 RFA - - - - - - - -
FARM TOTALS $23,375,000 $13,725,000 $6,600,000 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Dave Hakstol 56 $0 $0 $0 $0 $0 $0 - - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 40 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 155,726  3,893  65% $100  $15,572,600
Level 2: 5000 135,329  3,383  68% $60  $8,119,740
Level 3: 2000 56,805  1,420  71% $35  $1,988,175
Level 4: 4000 108,367  2,709  68% $25  $2,709,175
Level 5: 1000 28,145  704  70% $200  $5,629,000
Total Attendance: 484,372  12,109 67% - $35,719,623

Balance Sheet

Income
Home Games Left 1
Average Attendance - % 12,109 (67%)
Average Income per Game $892,991
Year to Date Revenue $ 35,719,623
Estimated Revenue $892,991
End Year Estimated Revenue $36,612,614
  Expense
Days Remaining 1
Pro Expenses Per Days $467,643
Pro Year To Date Expenses $467,643
Farm Expenses Per Days $10,156
Farm Year To Date Expenses $10,156
Pro Payroll $89,787,500
Estimated Season Expenses $90,265,299

Bank Account
Current Funds $-3,633,968
Projected Revenue + $36,612,614
Projected Expenses - $90,265,299
Projected Bank Account $-57,286,653
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $89,787,500
Remaining Cap Space $-6,287,500