• RHL Hockey Sim
  • Day 122Game 909
    Golden Knights1
    Kings3
    Boxscore 0 Likes
  • Day 122Game 909
    Knights2
    Reign3
    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
Jack Hughes
C
 
 
 
 
24 $9,000,000 $9,000,000 $9,000,000 $9,000,000 $9,000,000 UFA - - - -
Kris Letang
 
 
 
D
 
38 $8,750,000 $8,750,000 UFA - - - - - - -
Jordan Kyrou
C
 
 
 
 
27 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - -
Ivan Provorov
 
 
 
D
 
29 $8,000,000 $8,000,000 $8,000,000 UFA - - - - - -
Jaden Schwartz
C
 
 
 
 
33 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - - -
Oliver Bjorkstrand
 
 
RW
 
 
30 $5,400,000 $5,400,000 UFA - - - - - - -
Mats Zuccarello
 
 
RW
 
 
38 $5,250,000 $5,250,000 $5,250,000 UFA - - - - - -
Shayne Gostisbehere
 
 
 
D
 
32 $4,690,000 $4,690,000 $4,690,000 $4,690,000 UFA - - - - -
Joel Farabee
 
LW
 
 
 
26 $4,500,000 $4,500,000 RFA - - - - - - -
Cole Sillinger
C
 
 
 
 
22 $3,400,000 $3,400,000 RFA - - - - - - -
Jordan Greenway
 
LW
 
 
 
29 $3,325,000 $3,325,000 $3,325,000 $3,325,000 $3,325,000 $3,325,000 UFA - - -
Karel Vejmelka
 
 
 
 
G
29 $2,725,000 UFA - - - - - - - -
Warren Foegele
 
LW
 
 
 
29 $2,670,000 UFA - - - - - - - -
Frank Vatrano
 
 
RW
 
 
31 $2,500,000 UFA - - - - - - - -
Jordan Martinook
 
LW
 
 
 
33 $2,500,000 UFA - - - - - - - -
Oliver Ekman-Larsson
 
 
 
D
 
34 $2,300,000 $2,300,000 UFA - - - - - - -
Olli Maatta
 
 
 
D
 
31 $2,017,500 UFA - - - - - - - -
Brian Dumoulin
 
 
 
D
 
34 $2,000,000 $2,000,000 UFA - - - - - - -
Morgan Barron
C
 
 
 
 
27 $1,690,000 $1,690,000 $1,690,000 UFA - - - - - -
Petr Mrazek
 
 
 
 
G
34 $1,000,000 $1,000,000 UFA - - - - - - -
Bobby McMann
C
 
 
 
 
29 $812,500 UFA - - - - - - - -
Jaxson Stauber
 
 
 
 
G
26 $800,000 RFA - - - - - - - -
Milo Roelens
C
 
 
 
 
23 $775,000 $775,000 RFA - - - - - - -
Bonus $4,575,000 - - - - - - - - -
PRO TOTALS $92,680,000 $74,080,000 $45,955,000 $31,015,000 $26,325,000 $11,325,000 $0 $0 $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
Brandon Bussi
 
 
 
 
G
27 $2,000,000 RFA - - - - - - - -
Colin White
C
 
 
 
 
29 $1,650,000 UFA - - - - - - - -
Keith Kinkaid
 
 
 
 
G
36 $1,000,000 $1,000,000 UFA - - - - - - -
Max Sasson
C
 
 
 
 
25 $1,000,000 $1,000,000 RFA - - - - - - -
Ethan Samson
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Yaniv Perets
 
 
 
 
G
26 $950,000 $950,000 RFA - - - - - - -
Sam Gagner
C
 
 
 
 
36 $925,000 UFA - - - - - - - -
Henry Rybinski
 
 
RW
 
 
24 $900,000 $900,000 $900,000 RFA - - - - - -
Dylan Roobroeck
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Gavin Hayes
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Elliot Desnoyers
 
LW
 
 
 
24 $875,000 RFA - - - - - - - -
Judd Caulfield
 
 
RW
 
 
24 $875,000 RFA - - - - - - - -
Liam Foudy
C
 
 
 
 
26 $875,000 RFA - - - - - - - -
Mikael Pyyhtia
 
LW
 
 
 
24 $875,000 RFA - - - - - - - -
Zayde Wisdom
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Owen Sillinger
C
 
 
 
 
28 $850,000 $850,000 $850,000 $850,000 UFA - - - - -
Benjamin Gleason
 
 
 
D
 
27 $850,000 RFA - - - - - - - -
Justin Bailey
 
 
RW
 
 
30 $825,000 UFA - - - - - - - -
Wilmer Skoog
C
LW
RW
 
 
26 $775,000 $775,000 RFA - - - - - - -
Alex Cohen
C
LW
RW
 
 
27 $775,000 RFA - - - - - - - -
Austin Strand
 
 
 
D
 
29 $775,000 UFA - - - - - - - -
Bear Hughes
C
LW
RW
 
 
24 $775,000 RFA - - - - - - - -
Christopher Merisier-Ortiz
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
Connor G Murphy
 
 
 
 
G
27 $775,000 RFA - - - - - - - -
Jake Bischoff
 
 
 
D
 
31 $775,000 UFA - - - - - - - -
Mac Hollowell
 
 
 
D
 
27 $775,000 RFA - - - - - - - -
Sebastian Vidmar
 
LW
 
 
 
31 $775,000 UFA - - - - - - - -
FARM TOTALS $25,000,000 $8,175,000 $3,500,000 $850,000 $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
Don Cherry 91 $0 $0 $0 $0 $0 $0 $0 $0 - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 29 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 166,000  5,724  95% $80  $13,280,000
Level 2: 5000 136,923  4,721  94% $47  $6,435,381
Level 3: 2000 56,276  1,941  97% $25  $1,406,900
Level 4: 4000 112,738  3,888  97% $16  $1,803,808
Level 5: 1000 27,751  957  96% $173  $4,800,923
Total Attendance: 499,688  17,231 96% - $29,113,364

Balance Sheet

Income
Home Games Left 12
Average Attendance - % 17,231 (96%)
Average Income per Game $1,003,909
Year to Date Revenue $ 29,113,364
Estimated Revenue $12,046,909
End Year Estimated Revenue $41,160,273
  Expense
Days Remaining 1
Pro Expenses Per Days $482,708
Pro Year To Date Expenses $482,708
Farm Expenses Per Days $10,638
Farm Year To Date Expenses $10,638
Pro Payroll $92,680,000
Estimated Season Expenses $93,173,346

Bank Account
Current Funds $9,443,695
Projected Revenue + $41,160,273
Projected Expenses - $93,173,346
Projected Bank Account $-42,569,378
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $92,680,000
Remaining Cap Space $-4,680,000