• RHL Hockey Sim
  • Day 121Game 865
    Blue Jackets3
    Hockey Club2
    Boxscore 0 Likes
  • Day 123Game 882
    Blue Jackets0
    Rangers0
    Preview 0 Likes
  • Day 121Game 865
    Monsters0
    Roadrunners0
    Preview 0 Likes
  • Day 123Game 882
    Monsters0
    Pack0
    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
Quinn Hughes
 
 
 
D
 
25 $9,250,000 $9,250,000 $9,250,000 $9,250,000 $9,250,000 $9,250,000 $9,250,000 UFA - -
Mika Zibanejad
C
 
 
 
 
31 $8,500,000 $8,500,000 $8,500,000 $8,500,000 UFA - - - - -
Tage Thompson
C
LW
RW
 
 
27 $8,125,000 $8,125,000 $8,125,000 $8,125,000 $8,125,000 $8,125,000 $8,125,000 UFA - -
Andrei Svechnikov
 
 
RW
 
 
24 $7,750,000 $7,750,000 $7,750,000 $7,750,000 $7,750,000 $7,750,000 UFA - - -
Alex Pietrangelo
 
 
 
D
 
35 $6,750,000 $6,750,000 $6,750,000 UFA - - - - - -
Casey Mittelstadt
C
 
 
 
 
26 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 $6,500,000 UFA - -
Hampus Lindholm
 
 
 
D
 
31 $5,750,000 $5,750,000 $5,750,000 $5,750,000 UFA - - - - -
Brandon Hagel
 
LW
 
 
 
26 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - -
Jonas Brodin
 
 
 
D
 
31 $5,000,000 $5,000,000 UFA - - - - - - -
Vincent Trocheck
C
 
 
 
 
31 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Cam Talbot
 
 
 
 
G
37 $2,500,000 $2,500,000 $2,500,000 $2,500,000 UFA - - - - -
Dylan DeMelo
 
 
 
D
 
31 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
Frank Vatrano
 
 
RW
 
 
30 $2,500,000 $2,500,000 UFA - - - - - - -
Evan Rodrigues
C
 
 
 
 
31 $2,250,000 $2,250,000 UFA - - - - - - -
Noel Acciari
C
 
 
 
 
33 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Pyotr Kochetkov
 
 
 
 
G
25 $2,000,000 $2,000,000 RFA - - - - - - -
Nick Bjugstad
C
 
 
 
 
32 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Nick Seeler
 
 
 
D
 
31 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Philipp Kurashev
C
 
 
 
 
25 $1,500,000 $1,500,000 RFA - - - - - - -
Nic Dowd
C
 
 
 
 
34 $1,300,000 $1,300,000 $1,300,000 UFA - - - - - -
Jonathan Marchessault
C
LW
RW
 
 
34 $1,250,000 UFA - - - - - - - -
Logan Stanley
 
 
 
D
 
26 $775,000 $775,000 $775,000 $775,000 UFA - - - - -
Brett Leason
 
 
RW
 
 
25 $775,000 RFA - - - - - - - -
Bonus $2,625,000 - - - - - - - - -
PRO TOTALS $90,600,000 $85,950,000 $72,700,000 $54,150,000 $36,625,000 $31,625,000 $23,875,000 $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
Vladislav Kolyachonok
 
 
 
D
 
23 $1,000,000 $1,000,000 RFA - - - - - - -
Brendan Perlini
 
LW
 
 
 
28 $1,000,000 UFA - - - - - - - -
Radim Zohorna
 
LW
 
 
 
28 $1,000,000 UFA - - - - - - - -
Matthew Poitras
C
 
 
 
 
20 $950,000 $950,000 $950,000 RFA - - - - - -
Zach Benson
 
LW
 
 
 
19 $950,000 $950,000 $950,000 RFA - - - - - -
Juuso Parssinen
C
 
 
 
 
24 $950,000 RFA - - - - - - - -
Nikita Tolopilo
 
 
 
 
G
24 $950,000 RFA - - - - - - - -
Parker Ford
 
 
RW
 
 
24 $950,000 RFA - - - - - - - -
Matty Beniers
C
 
 
 
 
22 $925,000 RFA - - - - - - - -
Wyatt Kaiser
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Jordan Gross
 
 
 
D
 
29 $850,000 $850,000 UFA - - - - - - -
Dustin Wolf
 
 
 
 
G
23 $850,000 RFA - - - - - - - -
Tyler Tucker
 
 
 
D
 
24 $800,000 $800,000 RFA - - - - - - -
Rem Pitlick
C
 
 
 
 
27 $775,000 $775,000 $775,000 $775,000 UFA - - - - -
Tyler Brennan
 
 
 
 
G
21 $775,000 $775,000 $775,000 RFA - - - - - -
Bogdan Trineyev
 
 
RW
 
 
22 $775,000 $775,000 RFA - - - - - - -
Luke Krys
 
 
 
D
 
24 $775,000 $775,000 RFA - - - - - - -
Jacob Moverare
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
James Hamblin
 
LW
 
 
 
25 $775,000 RFA - - - - - - - -
Jamieson Rees
C
 
 
 
 
23 $775,000 RFA - - - - - - - -
Martin Hugo Has
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
Matt Kiersted
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
Philip Kemp
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
Tyce Thompson
 
 
RW
 
 
25 $775,000 RFA - - - - - - - -
FARM TOTALS $20,575,000 $8,525,000 $3,450,000 $775,000 $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
Todd McLellan 57 $0 $0 $0 $0 $0 $0 - - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 26 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 143,175  5,507  92% $81  $11,597,175
Level 2: 5000 108,728  4,182  84% $53  $5,762,584
Level 3: 2000 49,297  1,896  95% $31  $1,528,207
Level 4: 4000 96,137  3,698  92% $20  $1,922,740
Level 5: 1000 24,458  941  94% $180  $4,402,440
Total Attendance: 421,795  16,223 90% - $27,140,895

Balance Sheet

Income
Home Games Left 15
Average Attendance - % 16,223 (90%)
Average Income per Game $1,043,881
Year to Date Revenue $ 27,140,895
Estimated Revenue $15,658,209
End Year Estimated Revenue $42,799,104
  Expense
Days Remaining 1
Pro Expenses Per Days $471,875
Pro Year To Date Expenses $471,875
Farm Expenses Per Days $9,349
Farm Year To Date Expenses $9,349
Pro Payroll $90,600,000
Estimated Season Expenses $91,081,224

Bank Account
Current Funds $5,841,236
Projected Revenue + $42,799,104
Projected Expenses - $91,081,224
Projected Bank Account $-42,440,884
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $90,600,000
Remaining Cap Space $-7,100,000