• RHL Hockey Sim
  • Day 1Game 3
    Blue Jackets3
    Canadiens1
    Boxscore 0 Likes
  • Day 3Game 11
    Blue Jackets0
    Canadiens0
    Preview 0 Likes
  • Day 9Game 35
    Blue Jackets
    Canadiens
    Preview 0 Likes
  • Day 1Game 4
    Monsters4
    Penguins2
    Boxscore 0 Likes
  • Day 3Game 12
    Monsters0
    Penguins0
    Preview 0 Likes
  • Day 5Game 20
    Penguins0
    Monsters0
    Preview 0 Likes
  • Day 7Game 28
    Penguins0
    Monsters0
    Preview 0 Likes
  • Day 9Game 36
    Monsters
    Penguins
    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
 
32 $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
 
32 $1,500,000 $1,500,000 UFA - - - - - - -
Nic Dowd
C
 
 
 
 
35 $1,300,000 $1,300,000 UFA - - - - - - -
Mark Kastelic
C
 
 
 
 
27 $1,000,000 RFA - - - - - - - -
Zach Benson
 
LW
 
 
 
20 $950,000 $950,000 RFA - - - - - - -
Luke Glendening
C
 
 
 
 
36 $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
 
 
 
 
30 $1,750,000 $1,750,000 $1,750,000 $1,750,000 UFA - - - - -
Brett Leason
 
 
RW
 
 
26 $1,150,000 RFA - - - - - - - -
Vladislav Kolyachonok
 
 
 
D
 
24 $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
 
21 $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
24 $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
 
 
 
26 $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 - 1 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 5,547  5,547  92% $92  $510,324
Level 2: 5000 4,022  4,022  80% $69  $277,518
Level 3: 2000 1,541  1,541  77% $40  $61,640
Level 4: 4000 2,722  2,722  68% $30  $81,660
Level 5: 1000 851  851  85% $200  $170,200
Total Attendance: 14,683  14,683 82% - $1,156,409

Balance Sheet

Income
Home Games Left -1
Average Attendance - % 14,683 (82%)
Average Income per Game $1,156,409
Year to Date Revenue $ 1,156,409
Estimated Revenue $-1,156,409
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 $-10,757,261
Projected Revenue + $0
Projected Expenses - $105,433,000
Projected Bank Account $-116,190,261
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $105,433,000
Remaining Cap Space $-17,433,000