• RHL Hockey Sim
  • Day 101Game 743
    Blue Jackets3
    Canucks1
    Boxscore 0 Likes
  • Day 106Game 782
    Blue Jackets0
    Senators0
    Preview 0 Likes
  • Day 108Game 797
    Blue Jackets0
    Stars0
    Preview 0 Likes
  • Day 101Game 743
    Monsters3
    Canucks2
    Boxscore 0 Likes
  • Day 103Game 760
    Penguins1
    Monsters4
    Boxscore 0 Likes
  • Day 106Game 782
    Monsters0
    Senators0
    Preview 0 Likes
  • Day 108Game 797
    Monsters0
    Stars0
    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
 
 
 
 
32 $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
 
 
25 $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 -
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 - - -
Jonathan Marchessault
C
LW
RW
 
 
35 $5,500,000 $5,500,000 UFA - - - - - - -
Brandon Hagel
 
LW
 
 
 
27 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - - -
Jonas Brodin
 
 
 
D
 
32 $5,000,000 UFA - - - - - - - -
Dustin Wolf
 
 
 
 
G
24 $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
 
27 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
Dylan DeMelo
 
 
 
D
 
32 $2,500,000 $2,500,000 UFA - - - - - - -
Frank Vatrano
 
 
RW
 
 
31 $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 - - - - - - -
Wyatt Kaiser
 
 
 
D
 
23 $875,000 RFA - - - - - - - -
Luke Glendening
C
 
 
 
 
36 $800,000 $800,000 UFA - - - - - - -
Bonus $5,475,000 - - - - - - - - -
PRO TOTALS $100,108,000 $84,258,000 $60,908,000 $43,908,000 $38,908,000 $31,158,000 $7,283,000 $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
 
 
 
 
21 $950,000 $950,000 RFA - - - - - - -
Zach Benson
 
LW
 
 
 
20 $950,000 $950,000 RFA - - - - - - -
Jacob Moverare
 
 
 
D
 
27 $950,000 RFA - - - - - - - -
Nikita Tolopilo
 
 
 
 
G
25 $950,000 RFA - - - - - - - -
Calle Odelius
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Rodwin Dionicio
 
 
 
D
 
21 $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 - - - - - - - -
Tyler Tucker
 
 
 
D
 
25 $800,000 RFA - - - - - - - -
Rem Pitlick
C
 
 
 
 
28 $775,000 $775,000 $775,000 UFA - - - - - -
Logan Brown
C
 
 
 
 
27 $775,000 $775,000 UFA - - - - - - -
Tyler Brennan
 
 
 
 
G
22 $775,000 $775,000 RFA - - - - - - -
Bogdan Trineyev
 
 
RW
 
 
23 $775,000 RFA - - - - - - - -
Dominic Toninato
C
 
 
 
 
31 $775,000 UFA - - - - - - - -
James Hamblin
 
LW
 
 
 
26 $775,000 RFA - - - - - - - -
Jamieson Rees
C
 
 
 
 
24 $775,000 RFA - - - - - - - -
Luke Krys
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
Matt Kiersted
 
 
 
D
 
27 $775,000 RFA - - - - - - - -
Philip Kemp
 
 
 
D
 
26 $775,000 RFA - - - - - - - -
Tyce Thompson
 
 
RW
 
 
26 $775,000 RFA - - - - - - - -
FARM TOTALS $23,200,000 $10,400,000 $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 - 22 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 117,750  5,352  89% $84  $9,891,000
Level 2: 5000 99,937  4,543  91% $53  $5,296,661
Level 3: 2000 39,534  1,797  90% $32  $1,265,088
Level 4: 4000 80,389  3,654  91% $22  $1,768,558
Level 5: 1000 19,530  888  89% $180  $3,515,400
Total Attendance: 357,140  16,234 90% - $23,575,650

Balance Sheet

Income
Home Games Left 19
Average Attendance - % 16,234 (90%)
Average Income per Game $1,071,620
Year to Date Revenue $ 23,575,650
Estimated Revenue $20,360,789
End Year Estimated Revenue $43,936,439
  Expense
Days Remaining 1
Pro Expenses Per Days $521,396
Pro Year To Date Expenses $521,396
Farm Expenses Per Days $9,232
Farm Year To Date Expenses $9,232
Pro Payroll $100,108,000
Estimated Season Expenses $100,638,628

Bank Account
Current Funds $15,942,326
Projected Revenue + $43,936,439
Projected Expenses - $100,638,628
Projected Bank Account $-40,759,863
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $100,108,000
Remaining Cap Space $-12,108,000