• RHL Hockey Sim
  • Day 187Game 1274
    Golden Knights2
    Predators3
    Boxscore 0 Likes
  • Day 187Game 1274
    Knights2
    Admirals1
    Boxscore 0 Likes
  • Day 190Game 1299
    Heat0
    Knights0
    Preview 0 Likes
  • Day 191Game 1305
    Canucks0
    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 - - - - - -
Ryan McDonagh
 
 
 
D
 
35 $6,750,000 $6,750,000 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 - - - - - - -
Nate Schmidt
 
 
 
D
 
33 $4,200,000 $4,200,000 UFA - - - - - - -
Jordan Greenway
 
LW
 
 
 
28 $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 - - - - -
Morgan Barron
C
 
 
 
 
26 $2,200,000 RFA - - - - - - - -
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 - - - - - - - -
Oskar Sundqvist
C
 
 
 
 
31 $1,500,000 UFA - - - - - - - -
Luke Glendening
C
 
 
 
 
35 $1,250,000 UFA - - - - - - - -
Drew O'Connor
 
LW
 
 
 
26 $1,000,000 RFA - - - - - - - -
Alex Goligoski
 
 
 
D
 
39 $975,000 UFA - - - - - - - -
Elliot Desnoyers
 
LW
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Zayde Wisdom
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Brandon Estes
 
 
 
D
 
28 $775,000 $775,000 UFA - - - - - - -
Garret Sparks
 
 
 
 
G
31 $775,000 $775,000 UFA - - - - - - -
Mark Jankowski
C
 
 
 
 
30 $775,000 $775,000 UFA - - - - - - -
Aaron Miller
C
LW
RW
 
 
29 $775,000 UFA - - - - - - - -
Aaron Ness
 
 
 
D
 
34 $775,000 UFA - - - - - - - -
Bonus $17,862,500 - - - - - - - - -
PRO TOTALS $78,937,500 $51,100,000 $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 - - - - - - -
Sam Gagner
C
 
 
 
 
35 $925,000 $925,000 UFA - - - - - - -
Mackie Samoskevich
 
 
RW
 
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Judd Caulfield
 
 
RW
 
 
24 $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 - - - - - - -
Filip Cederqvist
 
LW
 
 
 
24 $875,000 RFA - - - - - - - -
Henry Rybinski
 
 
RW
 
 
23 $875,000 RFA - - - - - - - -
Benjamin Gleason
 
 
 
D
 
27 $850,000 RFA - - - - - - - -
Mac Hollowell
 
 
 
D
 
26 $850,000 RFA - - - - - - - -
Joseph Duszak
 
 
 
D
 
27 $800,000 RFA - - - - - - - -
Alex Cohen
C
LW
RW
 
 
26 $775,000 $775,000 RFA - - - - - - -
Connor G Murphy
 
 
 
 
G
27 $775,000 $775,000 UFA - - - - - - -
Ryan Scarfo
C
LW
RW
 
 
31 $775,000 $775,000 UFA - - - - - - -
Sebastian Vidmar
 
LW
 
 
 
31 $775,000 $775,000 UFA - - - - - - -
Taylor Brierley
 
 
 
D
 
28 $775,000 $775,000 UFA - - - - - - -
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 $27,825,000 $14,700,000 $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 - 41 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 230,247  5,616  94% $80  $18,419,760
Level 2: 5000 193,777  4,726  95% $47  $9,107,519
Level 3: 2000 79,363  1,936  97% $25  $1,984,075
Level 4: 4000 158,573  3,868  97% $16  $2,537,168
Level 5: 1000 38,911  949  95% $173  $6,731,603
Total Attendance: 700,871  17,094 95% - $40,719,130

Balance Sheet

Income
Home Games Left 0
Average Attendance - % 17,094 (95%)
Average Income per Game $993,150
Year to Date Revenue $ 40,719,130
Estimated Revenue $0
End Year Estimated Revenue $40,719,130
  Expense
Days Remaining 1
Pro Expenses Per Days $393,880
Pro Year To Date Expenses $393,880
Farm Expenses Per Days $8,984
Farm Year To Date Expenses $8,984
Pro Payroll $78,937,500
Estimated Season Expenses $79,340,364

Bank Account
Current Funds $6,108,137
Projected Revenue + $40,719,130
Projected Expenses - $79,340,364
Projected Bank Account $-32,513,097
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $78,937,500
Remaining Cap Space $4,562,500