• RHL Hockey Sim
  • Day 46Game 102
    Blue Jackets3
    Jets5
    Boxscore 0 Likes
  • Day 48Game 104
    Blue Jackets0
    Jets0
    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
Quinn Hughes
 
 
 
D
 
26 $9,250,000 $9,250,000 $9,250,000 $9,250,000 $9,250,000 $9,250,000 UFA - - -
Mika Zibanejad
C
 
 
 
 
33 $8,500,000 $8,500,000 $8,500,000 UFA - - - - - -
Tage Thompson
C
LW
RW
 
 
28 $8,125,000 $8,125,000 $8,125,000 $8,125,000 $8,125,000 $8,125,000 UFA - - -
Andrei Svechnikov
 
 
RW
 
 
26 $7,750,000 $7,750,000 $7,750,000 $7,750,000 $7,750,000 UFA - - - -
Matty Beniers
C
 
 
 
 
23 $7,283,000 $7,283,000 $7,283,000 $7,283,000 $7,283,000 $7,283,000 $7,283,000 $7,283,000 UFA -
Rasmus Andersson
 
 
 
D
 
29 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 UFA - -
Alex Pietrangelo
 
 
 
D
 
36 $6,750,000 $6,750,000 UFA - - - - - - -
Casey Mittelstadt
C
 
 
 
 
27 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 UFA - - -
Brandon Hagel
 
LW
 
 
 
27 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - - -
Mason Marchment
 
LW
 
 
 
30 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - - -
Jonas Brodin
 
 
 
D
 
32 $5,000,000 UFA - - - - - - - -
Dustin Wolf
 
 
 
 
G
25 $3,000,000 $3,000,000 $3,000,000 RFA - - - - - -
Jason Zucker
 
LW
 
 
 
34 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Vincent Trocheck
C
 
 
 
 
32 $3,000,000 $3,000,000 UFA - - - - - - -
Andrew Peeke
 
 
 
D
 
28 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
Dylan DeMelo
 
 
 
D
 
33 $2,500,000 $2,500,000 UFA - - - - - - -
Noel Acciari
C
 
 
 
 
34 $2,000,000 $2,000,000 UFA - - - - - - -
Pyotr Kochetkov
 
 
 
 
G
26 $2,000,000 RFA - - - - - - - -
Nick Seeler
 
 
 
D
 
33 $1,500,000 $1,500,000 UFA - - - - - - -
Nic Dowd
C
 
 
 
 
36 $1,300,000 $1,300,000 UFA - - - - - - -
Mark Kastelic
C
 
 
 
 
27 $1,000,000 RFA - - - - - - - -
Zach Benson
 
LW
 
 
 
21 $950,000 $950,000 RFA - - - - - - -
Luke Glendening
C
 
 
 
 
37 $800,000 $800,000 UFA - - - - - - -
Bonus $5,475,000 - - - - - - - - -
PRO TOTALS $105,433,000 $91,958,000 $73,158,000 $56,158,000 $46,158,000 $38,408,000 $14,533,000 $7,283,000 $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
Gustav Nyquist
C
LW
RW
 
 
36 $1,800,000 $1,800,000 UFA - - - - - - -
Nico Sturm
C
 
 
 
 
31 $1,750,000 $1,750,000 $1,750,000 $1,750,000 UFA - - - - -
Brett Leason
 
 
RW
 
 
27 $1,150,000 RFA - - - - - - - -
Vladislav Kolyachonok
 
 
 
D
 
25 $1,000,000 RFA - - - - - - - -
Matthew Poitras
C
 
 
 
 
22 $950,000 $950,000 RFA - - - - - - -
Jacob Moverare
 
 
 
D
 
27 $950,000 RFA - - - - - - - -
Nikita Tolopilo
 
 
 
 
G
26 $950,000 RFA - - - - - - - -
Calle Odelius
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Rodwin Dionicio
 
 
 
D
 
22 $875,000 $875,000 $875,000 RFA - - - - - -
Dylan Peterson
C
LW
RW
 
 
24 $875,000 $875,000 RFA - - - - - - -
Parker Ford
 
 
RW
 
 
25 $875,000 RFA - - - - - - - -
Samuel Hlavaj
 
 
 
 
G
25 $875,000 RFA - - - - - - - -
Wyatt Kaiser
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Tyler Tucker
 
 
 
D
 
26 $800,000 RFA - - - - - - - -
Rem Pitlick
C
 
 
 
 
29 $775,000 $775,000 $775,000 UFA - - - - - -
Logan Brown
C
 
 
 
 
28 $775,000 $775,000 UFA - - - - - - -
Tyler Brennan
 
 
 
 
G
22 $775,000 $775,000 RFA - - - - - - -
Bogdan Trineyev
 
 
RW
 
 
24 $775,000 RFA - - - - - - - -
Dominic Toninato
C
 
 
 
 
32 $775,000 UFA - - - - - - - -
James Hamblin
 
LW
 
 
 
27 $775,000 RFA - - - - - - - -
Jamieson Rees
C
 
 
 
 
25 $775,000 RFA - - - - - - - -
Luke Krys
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
Matt Kiersted
 
 
 
D
 
28 $775,000 UFA - - - - - - - -
Philip Kemp
 
 
 
D
 
27 $775,000 RFA - - - - - - - -
Tyce Thompson
 
 
RW
 
 
26 $775,000 RFA - - - - - - - -
FARM TOTALS $23,125,000 $9,450,000 $4,275,000 $1,750,000 $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
Todd McLellan 58 $0 $0 $0 $0 $0 $0 $0 $0 - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 10 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 57,504  5,750  96% $138  $7,935,552
Level 2: 5000 46,938  4,694  94% $80  $3,755,040
Level 3: 2000 19,105  1,911  96% $49  $936,145
Level 4: 4000 36,736  3,674  92% $39  $1,432,704
Level 5: 1000 9,662  966  97% $265  $2,560,430
Total Attendance: 169,945  16,995 94% - $13,935,439

Balance Sheet

Income
Home Games Left -10
Average Attendance - % 16,995 (94%)
Average Income per Game $1,393,544
Year to Date Revenue $ 13,935,439
Estimated Revenue $-13,935,439
End Year Estimated Revenue $0
  Expense
Days Remaining 1
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $105,433,000
Estimated Season Expenses $105,433,000

Bank Account
Current Funds $2,021,769
Projected Revenue + $0
Projected Expenses - $105,433,000
Projected Bank Account $-103,411,231
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $105,433,000
Remaining Cap Space $-17,433,000