• RHL Hockey Sim
  • Day 114Game 820
    Golden Knights2
    Blue Jackets4
    Boxscore 0 Likes
  • Day 114Game 820
    Knights1
    Monsters2
    Boxscore 0 Likes
  • Day 117Game 839
    Pack1
    Knights2
    Boxscore 0 Likes
  • Day 119Game 850
    Islanders1
    Knights2
    Boxscore 0 Likes
  • Day 121Game 863
    Comets0
    Knights0
    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
Ivan Provorov
 
 
 
D
 
28 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - - - -
Dougie Hamilton
 
 
 
D
 
31 $8,000,000 $8,000,000 $8,000,000 UFA - - - - - -
Viktor Arvidsson
 
LW
 
 
 
31 $6,200,000 UFA - - - - - - - -
Vitek Vanecek
 
 
 
 
G
29 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 UFA - - - -
Andrew Copp
C
 
 
 
 
30 $4,500,000 $4,500,000 UFA - - - - - - -
Michael Bunting
 
LW
 
 
 
29 $4,500,000 $4,500,000 UFA - - - - - - -
Nate Schmidt
 
 
 
D
 
33 $4,200,000 $4,200,000 UFA - - - - - - -
Jordan Greenway
 
LW
 
 
 
27 $3,325,000 $3,325,000 $3,325,000 $3,325,000 $3,325,000 $3,325,000 $3,325,000 UFA - -
Jonas Siegenthaler
 
 
 
D
 
27 $3,100,000 $3,100,000 $3,100,000 $3,100,000 UFA - - - - -
Alex Iafallo
 
LW
 
 
 
31 $2,750,000 UFA - - - - - - - -
Karel Vejmelka
 
 
 
 
G
28 $2,725,000 $2,725,000 UFA - - - - - - -
Morgan Barron
C
 
 
 
 
26 $2,200,000 RFA - - - - - - - -
Jake Walman
 
 
 
D
 
28 $2,000,000 $2,000,000 UFA - - - - - - -
Travis Hamonic
 
 
 
D
 
34 $2,000,000 $2,000,000 UFA - - - - - - -
Carl Grundstrom
 
 
RW
 
 
27 $1,650,000 $1,650,000 UFA - - - - - - -
Curtis Lazar
C
 
 
 
 
30 $1,500,000 UFA - - - - - - - -
Jeff Carter
C
 
 
 
 
40 $1,500,000 UFA - - - - - - - -
Oskar Sundqvist
C
 
 
 
 
30 $1,500,000 UFA - - - - - - - -
Noah Gregor
C
 
 
 
 
26 $1,200,000 RFA - - - - - - - -
Drew O'Connor
 
LW
 
 
 
26 $1,000,000 RFA - - - - - - - -
Alex Goligoski
 
 
 
D
 
39 $975,000 UFA - - - - - - - -
Sam Gagner
C
 
 
 
 
35 $925,000 $925,000 UFA - - - - - - -
Mark Jankowski
C
 
 
 
 
30 $775,000 $775,000 UFA - - - - - - -
Bonus $12,712,500 - - - - - - - - -
PRO TOTALS $82,737,500 $51,200,000 $27,925,000 $19,925,000 $8,825,000 $3,325,000 $3,325,000 $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
Dominik Kubalik
 
LW
 
 
 
29 $5,000,000 UFA - - - - - - - -
Conor Sheary
 
LW
 
 
 
32 $3,000,000 $3,000,000 UFA - - - - - - -
Colin White
C
 
 
 
 
28 $1,650,000 $1,650,000 UFA - - - - - - -
Troy Grosenick
 
 
 
 
G
35 $1,250,000 $1,250,000 UFA - - - - - - -
Mackie Samoskevich
 
 
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Elliot Desnoyers
 
LW
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Judd Caulfield
 
 
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Liam Foudy
C
 
 
 
 
25 $875,000 $875,000 RFA - - - - - - -
Mikael Pyyhtia
 
LW
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Tyler Kleven
 
 
 
D
 
23 $875,000 $875,000 RFA - - - - - - -
Vincent Iorio
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Zayde Wisdom
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Filip Cederqvist
 
LW
 
 
 
24 $875,000 RFA - - - - - - - -
Henry Rybinski
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
Benjamin Gleason
 
 
 
D
 
26 $850,000 RFA - - - - - - - -
Mac Hollowell
 
 
 
D
 
26 $850,000 RFA - - - - - - - -
Joseph Duszak
 
 
 
D
 
27 $800,000 RFA - - - - - - - -
Beck Warm
 
 
 
 
G
25 $775,000 RFA - - - - - - - -
Nathan Smith
C
 
 
 
 
26 $775,000 RFA - - - - - - - -
Olof Lindbom
 
 
 
 
G
24 $775,000 RFA - - - - - - - -
Wilmer Skoog
C
LW
RW
 
 
25 $775,000 RFA - - - - - - - -
Zach Uens
 
 
 
D
 
23 $775,000 RFA - - - - - - - -
FARM TOTALS $26,025,000 $12,900,000 $875,000 $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
Don Cherry 90 $0 $0 $0 $0 $0 $0 - - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 28 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 158,133  5,648  94% $80  $12,650,640
Level 2: 5000 132,914  4,747  95% $47  $6,246,958
Level 3: 2000 54,153  1,934  97% $25  $1,353,825
Level 4: 4000 108,721  3,883  97% $16  $1,739,536
Level 5: 1000 26,579  949  95% $173  $4,598,167
Total Attendance: 480,500  17,161 95% - $27,918,581

Balance Sheet

Income
Home Games Left 13
Average Attendance - % 17,161 (95%)
Average Income per Game $997,092
Year to Date Revenue $ 27,918,581
Estimated Revenue $12,962,198
End Year Estimated Revenue $40,880,779
  Expense
Days Remaining 1
Pro Expenses Per Days $421,484
Pro Year To Date Expenses $421,484
Farm Expenses Per Days $7,878
Farm Year To Date Expenses $7,878
Pro Payroll $82,737,500
Estimated Season Expenses $83,166,862

Bank Account
Current Funds $22,266,108
Projected Revenue + $40,880,779
Projected Expenses - $83,166,862
Projected Bank Account $-20,019,975
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $82,737,500
Remaining Cap Space $762,500