• RHL Hockey Sim
  • Day 14Game 97
    Golden Knights4
    Hurricanes3
    Boxscore 0 Likes
  • Day 14Game 97
    Knights2
    Wolves1
    Boxscore 0 Likes
  • Day 19Game 130
    Checkers0
    Knights0
    Preview 0 Likes
  • Day 20Game 141
    Crunch0
    Knights0
    Preview 0 Likes
  • Day 22Game 155
    Wolves
    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 - - - -
Ivan Provorov
 
 
 
D
 
28 $8,000,000 $8,000,000 $8,000,000 UFA - - - - - -
Dougie Hamilton
 
 
 
D
 
32 $8,000,000 $8,000,000 UFA - - - - - - -
Mats Zuccarello
 
 
RW
 
 
38 $5,250,000 $5,250,000 $5,250,000 UFA - - - - - -
Conor Garland
 
 
RW
 
 
29 $4,900,000 $4,900,000 $4,900,000 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 - - - - - - -
Andrew Copp
C
 
 
 
 
31 $4,500,000 UFA - - - - - - - -
Nate Schmidt
 
 
 
D
 
34 $4,200,000 UFA - - - - - - - -
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 - - - - - - - -
Evgenii Dadonov
 
 
RW
 
 
36 $2,300,000 UFA - - - - - - - -
Jonny Brodzinski
C
 
 
 
 
32 $2,000,000 $2,000,000 $2,000,000 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 - - - - - -
Mackie Samoskevich
 
 
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Bobby McMann
C
 
 
 
 
29 $812,500 UFA - - - - - - - -
Jaxson Stauber
 
 
 
 
G
26 $800,000 RFA - - - - - - - -
Bonus $6,225,000 - - - - - - - - -
PRO TOTALS $85,292,500 $60,730,000 $41,955,000 $17,015,000 $12,325,000 $3,325,000 $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 - - - - - - - -
Carl Grundstrom
 
 
RW
 
 
28 $1,650,000 UFA - - - - - - - -
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 - - - - - - - -
Nathan Smith
C
 
 
 
 
27 $775,000 $775,000 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
 
24 $775,000 RFA - - - - - - - -
Connor G Murphy
 
 
 
 
G
27 $775,000 RFA - - - - - - - -
Mac Hollowell
 
 
 
D
 
27 $775,000 RFA - - - - - - - -
Sebastian Vidmar
 
LW
 
 
 
31 $775,000 UFA - - - - - - - -
FARM TOTALS $25,750,000 $8,000,000 $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 - 4 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 22,237  5,559  93% $80  $1,778,960
Level 2: 5000 19,326  4,832  97% $47  $908,322
Level 3: 2000 7,867  1,967  98% $25  $196,675
Level 4: 4000 15,757  3,939  98% $16  $252,112
Level 5: 1000 3,939  985  98% $173  $681,447
Total Attendance: 69,126  17,282 96% - $4,008,392

Balance Sheet

Income
Home Games Left 37
Average Attendance - % 17,282 (96%)
Average Income per Game $1,002,098
Year to Date Revenue $ 4,008,392
Estimated Revenue $37,077,626
End Year Estimated Revenue $41,086,018
  Expense
Days Remaining 1
Pro Expenses Per Days $444,232
Pro Year To Date Expenses $444,232
Farm Expenses Per Days $10,169
Farm Year To Date Expenses $10,169
Pro Payroll $85,292,500
Estimated Season Expenses $85,746,901

Bank Account
Current Funds $49,795,501
Projected Revenue + $41,086,018
Projected Expenses - $85,746,901
Projected Bank Account $5,134,618
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $85,292,500
Remaining Cap Space $2,707,500