• RHL Hockey Sim
  • Day 103Game 765
    Golden Knights3
    Predators4
    Boxscore 0 Likes
  • Day 105Game 775
    Golden Knights0
    Flyers0
    Preview 0 Likes
  • Day 103Game 765
    Knights3
    Admirals1
    Boxscore 0 Likes
  • Day 105Game 775
    Knights0
    Phantoms0
    Preview 0 Likes
  • Day 108Game 794
    Bruins0
    Knights0
    Preview 0 Likes
  • Day 109Game 802
    Marlies0
    Knights0
    Preview 0 Likes
  • Day 111Game 821
    Senators
    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
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 - - - - - -
Dougie Hamilton
 
 
 
D
 
32 $8,000,000 $8,000,000 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
 
 
 
25 $4,500,000 $4,500,000 RFA - - - - - - -
Cole Sillinger
C
 
 
 
 
22 $3,400,000 $3,400,000 RFA - - - - - - -
Jordan Greenway
 
LW
 
 
 
28 $3,325,000 $3,325,000 $3,325,000 $3,325,000 $3,325,000 $3,325,000 UFA - - -
Jonas Siegenthaler
 
 
 
D
 
28 $3,100,000 $3,100,000 $3,100,000 UFA - - - - - -
Conor Sheary
 
LW
 
 
 
33 $3,000,000 UFA - - - - - - - -
Karel Vejmelka
 
 
 
 
G
29 $2,725,000 UFA - - - - - - - -
Jordan Martinook
 
LW
 
 
 
33 $2,500,000 UFA - - - - - - - -
Oliver Ekman-Larsson
 
 
 
D
 
34 $2,300,000 $2,300,000 UFA - - - - - - -
Evgenii Dadonov
 
 
RW
 
 
36 $2,300,000 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
33 $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 $95,892,500 $79,180,000 $43,055,000 $25,015,000 $20,325,000 $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
 
 
 
 
28 $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 - - - - - - -
Yaniv Perets
 
 
 
 
G
25 $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
 
 
 
23 $875,000 RFA - - - - - - - -
Judd Caulfield
 
 
RW
 
 
24 $875,000 RFA - - - - - - - -
Liam Foudy
C
 
 
 
 
25 $875,000 RFA - - - - - - - -
Mikael Pyyhtia
 
LW
 
 
 
24 $875,000 RFA - - - - - - - -
Vincent Iorio
 
 
 
D
 
23 $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
 
28 $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 $24,925,000 $7,225,000 $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 - 24 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 137,188  5,716  95% $80  $10,975,040
Level 2: 5000 113,228  4,718  94% $47  $5,321,716
Level 3: 2000 46,867  1,953  98% $25  $1,171,675
Level 4: 4000 93,729  3,905  98% $16  $1,499,664
Level 5: 1000 22,959  957  96% $173  $3,971,907
Total Attendance: 413,971  17,249 96% - $24,087,003

Balance Sheet

Income
Home Games Left 17
Average Attendance - % 17,249 (96%)
Average Income per Game $1,003,625
Year to Date Revenue $ 24,087,003
Estimated Revenue $17,061,627
End Year Estimated Revenue $41,148,630
  Expense
Days Remaining 1
Pro Expenses Per Days $499,440
Pro Year To Date Expenses $499,440
Farm Expenses Per Days $10,599
Farm Year To Date Expenses $10,599
Pro Payroll $95,892,500
Estimated Season Expenses $96,402,539

Bank Account
Current Funds $27,164,344
Projected Revenue + $41,148,630
Projected Expenses - $96,402,539
Projected Bank Account $-28,089,565
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $95,892,500
Remaining Cap Space $-7,892,500