• RHL Hockey Sim
  • Day 2Game 16
    Kraken0
    Kings0
    Preview 0 Likes
  • Day 4Game 31
    Kraken0
    Oilers0
    Preview 0 Likes
  • Day 6Game 46
    Kraken0
    Sharks0
    Preview 0 Likes
  • Day 8Game 61
    Kraken
    Golden Knights
    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 - - - - - -
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 - - - - - - - -
Jack Drury
C
 
 
 
 
25 $1,500,000 RFA - - - - - - - -
Rasmus Kupari
C
 
 
 
 
25 $1,100,000 $1,100,000 RFA - - - - - - -
Daniil Tarasov
 
 
 
 
G
26 $1,050,000 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 - - - - - - - -
Uvis Balinskis
 
 
 
D
 
29 $775,000 $775,000 UFA - - - - - - -
Keaton Middleton
 
 
 
D
 
27 $775,000 RFA - - - - - - - -
Bonus $1,900,000 - - - - - - - - -
PRO TOTALS $75,125,000 $61,825,000 $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
Jakub Dvorak
 
 
 
D
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Jani Nyman
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Ruslan Khazheyev
 
 
 
 
G
21 $875,000 $875,000 $875,000 RFA - - - - - -
Avery Hayes
 
 
RW
 
 
23 $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 - - - - - - -
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 - - - - - - -
Ryan McCleary
 
 
 
D
 
22 $775,000 $775,000 RFA - - - - - - -
FARM TOTALS $10,100,000 $10,100,000 $3,400,000 $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 - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 0% $100  $0
Level 2: 5000 0% $60  $0
Level 3: 2000 0% $35  $0
Level 4: 4000 0% $25  $0
Level 5: 1000 0% $200  $0
Total Attendance: 0 0% - $0

Balance Sheet

Income
Home Games Left 3
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 $6,829,545
Pro Year To Date Expenses $6,829,545
Farm Expenses Per Days $1,982,600
Farm Year To Date Expenses $1,982,600
Pro Payroll $75,125,000
Estimated Season Expenses $83,937,145

Bank Account
Current Funds $49,469,102
Projected Revenue + $0
Projected Expenses - $83,937,145
Projected Bank Account $-34,468,043
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $75,125,000
Remaining Cap Space $12,875,000