• RHL Hockey Sim
  • Day 119Game 850
    Islanders3
    Golden Knights5
    Boxscore 0 Likes
  • Day 119Game 850
    Islanders1
    Knights2
    Boxscore 0 Likes
  • Day 122Game 872
    Moose0
    Islanders0
    Preview 0 Likes
  • Day 123Game 886
    Wild0
    Islanders0
    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
Tomas Tatar
 
LW
 
 
 
34 $7,000,000 UFA - - - - - - - -
Anthony Mantha
 
 
RW
 
 
30 $5,750,000 $5,750,000 $5,750,000 UFA - - - - - -
Kailer Yamamoto
 
 
RW
 
 
26 $4,750,000 RFA - - - - - - - -
Justin Schultz
 
 
 
D
 
34 $4,250,000 $4,250,000 UFA - - - - - - -
Max Domi
C
 
 
 
 
29 $4,250,000 $4,250,000 UFA - - - - - - -
Alex Wennberg
C
 
 
 
 
30 $3,500,000 $3,500,000 $3,500,000 $3,500,000 UFA - - - - -
Radek Faksa
C
 
 
 
 
31 $3,300,000 UFA - - - - - - - -
Timothy Liljegren
 
 
 
D
 
25 $3,200,000 $3,200,000 $3,200,000 RFA - - - - - -
Jason Zucker
 
LW
 
 
 
33 $3,000,000 $3,000,000 $3,000,000 $3,000,000 UFA - - - - -
Ryan Johansen
C
 
 
 
 
32 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Miles Wood
 
LW
 
 
 
29 $3,000,000 $3,000,000 UFA - - - - - - -
Denis Gurianov
 
 
RW
 
 
27 $3,000,000 RFA - - - - - - - -
Brian Dumoulin
 
 
 
D
 
33 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Pius Suter
C
 
 
 
 
28 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Anton Forsberg
 
 
 
 
G
32 $2,000,000 $2,000,000 UFA - - - - - - -
Tomas Nosek
 
LW
 
 
 
32 $1,950,000 $1,950,000 UFA - - - - - - -
Josh Brown
 
 
 
D
 
31 $1,200,000 UFA - - - - - - - -
Jonas Johansson
 
 
 
 
G
29 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Mark Kastelic
C
 
 
 
 
25 $1,000,000 $1,000,000 RFA - - - - - - -
Phillip Di Giuseppe
 
LW
 
 
 
31 $1,000,000 $1,000,000 UFA - - - - - - -
Arvid Soderblom
 
 
 
 
G
25 $1,000,000 RFA - - - - - - - -
Tony DeAngelo
 
 
 
D
 
29 $850,000 $850,000 $850,000 $850,000 UFA - - - - -
Justin Holl
 
 
 
D
 
33 $850,000 $850,000 UFA - - - - - - -
Kaedan Korczak
 
 
 
D
 
24 $850,000 RFA - - - - - - - -
Bonus $15,275,000 - - - - - - - - -
PRO TOTALS $78,975,000 $42,600,000 $24,300,000 $7,350,000 $0 $0 $0 $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
Jack Campbell
 
 
 
 
G
33 $5,000,000 UFA - - - - - - - -
Nils Lundkvist
 
 
 
D
 
24 $2,300,000 $2,300,000 $2,300,000 RFA - - - - - -
Mitchell Stephens
C
 
 
 
 
28 $1,000,000 $1,000,000 $1,000,000 $1,000,000 UFA - - - - -
Nick Blankenburg
 
 
 
D
 
26 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
TJ Tynan
C
 
 
 
 
32 $975,000 $975,000 UFA - - - - - - -
AJ Greer
 
LW
 
 
 
28 $950,000 $950,000 UFA - - - - - - -
Riley Tufte
 
LW
 
 
 
26 $950,000 RFA - - - - - - - -
Nick Abruzzese
C
 
 
 
 
25 $900,000 $900,000 RFA - - - - - - -
William Bitten
C
 
 
 
 
26 $900,000 $900,000 RFA - - - - - - -
Anders Bjork
 
LW
 
 
 
28 $900,000 UFA - - - - - - - -
Byron Froese
C
 
 
 
 
33 $900,000 UFA - - - - - - - -
Cale Fleury
 
 
 
D
 
26 $900,000 RFA - - - - - - - -
Jonah Gadjovich
 
LW
 
 
 
26 $900,000 RFA - - - - - - - -
Libor Hajek
 
 
 
D
 
27 $900,000 RFA - - - - - - - -
Victor Mete
 
 
 
D
 
26 $900,000 RFA - - - - - - - -
Brad Lambert
C
 
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Chase Stillman
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Francesco Pinelli
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Tucker Robertson
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
William Villeneuve
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Hunter Jones
 
 
 
 
G
24 $850,000 RFA - - - - - - - -
Tristan Lennox
 
 
 
 
G
22 $775,000 $775,000 $775,000 RFA - - - - - -
Austin Czarnik
C
 
 
 
 
32 $775,000 UFA - - - - - - - -
Chase Priskie
 
 
 
D
 
28 $775,000 UFA - - - - - - - -
Derrick Pouliot
 
 
 
D
 
31 $775,000 UFA - - - - - - - -
FARM TOTALS $27,700,000 $13,175,000 $8,575,000 $1,000,000 $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
Bruce Cassidy 59 $0 $0 $0 $0 $0 $0 - - - -
Luke Richardson 55 $0 $0 $0 $0 $0 $0 - - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 26 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 137,091  5,273  88% $85  $11,652,735
Level 2: 5000 97,741  3,759  75% $55  $5,375,755
Level 3: 2000 37,385  1,438  72% $35  $1,308,475
Level 4: 4000 71,090  2,734  68% $25  $1,777,250
Level 5: 1000 24,554  944  94% $180  $4,419,720
Total Attendance: 367,861  14,149 79% - $25,760,634

Balance Sheet

Income
Home Games Left 15
Average Attendance - % 14,149 (79%)
Average Income per Game $990,794
Year to Date Revenue $ 25,760,634
Estimated Revenue $14,861,904
End Year Estimated Revenue $40,622,538
  Expense
Days Remaining 1
Pro Expenses Per Days $378,776
Pro Year To Date Expenses $378,776
Farm Expenses Per Days $9,102
Farm Year To Date Expenses $9,102
Pro Payroll $78,975,000
Estimated Season Expenses $79,362,878

Bank Account
Current Funds $33,464,521
Projected Revenue + $40,622,538
Projected Expenses - $79,362,878
Projected Bank Account $-5,275,819
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $78,975,000
Remaining Cap Space $4,525,000