• RHL Hockey Sim
  • Day 45Game 319
    Maple Leafs4
    Blue Jackets3
    Boxscore 0 Likes
  • Day 45Game 319
    Marlies3
    Monsters1
    Boxscore 0 Likes
  • Day 47Game 337
    Rocket3
    Marlies4
    Boxscore 0 Likes
  • Day 51Game 369
    Monsters1
    Marlies5
    Boxscore 0 Likes
  • Day 53Game 386
    Bears
    Marlies
    Boxscore 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
Kirill Marchenko
 
 
RW
 
 
25 $8,600,000 $8,600,000 $8,600,000 $8,600,000 $8,600,000 $8,600,000 $8,600,000 $8,600,000 UFA -
Tomas Hertl
C
 
 
 
 
32 $8,000,000 $8,000,000 UFA - - - - - - -
Sam Reinhart
C
 
 
 
 
30 $7,150,000 UFA - - - - - - - -
Gustav Forsling
 
 
 
D
 
29 $6,250,000 $6,250,000 $6,250,000 $6,250,000 $6,250,000 $6,250,000 UFA - - -
Steven Stamkos
C
 
 
 
 
35 $6,250,000 $6,250,000 $6,250,000 UFA - - - - - -
Vladislav Gavrikov
 
 
 
D
 
30 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - - -
Travis Sanheim
 
 
 
D
 
29 $6,000,000 $6,000,000 UFA - - - - - - -
Brayden Schenn
C
 
 
 
 
34 $5,650,000 $5,650,000 $5,650,000 $5,650,000 $5,650,000 $5,650,000 $5,650,000 UFA - -
Nazem Kadri
C
 
 
 
 
35 $5,650,000 $5,650,000 $5,650,000 $5,650,000 $5,650,000 $5,650,000 UFA - - -
Valeri Nichushkin
 
 
RW
 
 
30 $5,000,000 $5,000,000 UFA - - - - - - -
Logan Thompson
 
 
 
 
G
28 $3,500,000 $3,500,000 UFA - - - - - - -
Ryan McLeod
C
 
 
 
 
26 $2,200,000 RFA - - - - - - - -
Olli Maatta
 
 
 
D
 
31 $2,017,500 UFA - - - - - - - -
Nick Foligno
 
LW
 
 
 
38 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Sam Carrick
C
 
 
 
 
33 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Adam Klapka
 
 
RW
 
 
25 $1,250,000 $1,250,000 RFA - - - - - - -
Sam Morton
C
 
 
 
 
26 $1,000,000 * RFA - - - - - - - -
Brandt Clarke
 
 
 
D
 
22 $950,000 RFA - - - - - - - -
Michael DiPietro
 
 
 
 
G
26 $850,000 RFA - - - - - - - -
John St Ivany
 
 
 
D
 
26 $775,000 $775,000 RFA - - - - - - -
Justin Kirkland
C
 
 
 
 
29 $775,000 UFA - - - - - - - -
Bonus $13,125,000 - - - - - - - - -
PRO TOTALS $94,492,500 $66,425,000 $41,900,000 $32,150,000 $32,150,000 $26,150,000 $14,250,000 $8,600,000 $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
Danton Heinen
 
LW
 
 
 
30 $3,500,000 $3,500,000 $3,500,000 UFA - - - - - -
Ethen Frank
 
 
RW
 
 
27 $1,150,000 $1,150,000 UFA - - - - - - -
Cole Reinhardt
 
LW
 
 
 
25 $1,100,000 $1,100,000 RFA - - - - - - -
Justin Dowling
C
 
 
 
 
35 $1,000,000 $1,000,000 UFA - - - - - - -
Wyatt Aamodt
 
 
 
D
 
28 $1,000,000 $1,000,000 UFA - - - - - - -
Jet Greaves
 
 
 
 
G
24 $1,000,000 RFA - - - - - - - -
Lucas Carlsson
 
 
 
D
 
28 $1,000,000 UFA - - - - - - - -
Magnus Hellberg
 
 
 
 
G
34 $1,000,000 UFA - - - - - - - -
Seth Griffith
 
 
RW
 
 
32 $1,000,000 UFA - - - - - - - -
Atley Calvert
C
 
 
 
 
22 $950,000 $950,000 $950,000 RFA - - - - - -
Gleb Veremyev
C
LW
RW
 
 
22 $950,000 $950,000 RFA - - - - - - -
Parker Berge
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Sloan Stanick
C
LW
RW
 
 
22 $950,000 $950,000 RFA - - - - - - -
Trey Taylor
 
 
 
D
 
23 $950,000 $950,000 RFA - - - - - - -
Yan Kuznetsov
 
 
 
D
 
23 $900,000 $900,000 RFA - - - - - - -
Zach Metsa
 
 
 
D
 
27 $875,000 $875,000 $875,000 $875,000 UFA - - - - -
Bradly Nadeau
 
LW
 
 
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Maveric Lamoureux
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Nate Danielson
C
 
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Ruslan Khazheyev
 
 
 
 
G
21 $875,000 $875,000 $875,000 RFA - - - - - -
Avery Hayes
 
 
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Thomas Milic
 
 
 
 
G
22 $875,000 $875,000 RFA - - - - - - -
Logan Morrison
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Matthew Stienburg
C
LW
RW
 
 
25 $850,000 RFA - - - - - - - -
Chad Nychuk
 
 
 
D
 
24 $775,000 $775,000 RFA - - - - - - -
Isaac Poulter
 
 
 
 
G
24 $775,000 $775,000 RFA - - - - - - -
Justin Ertel
 
LW
 
 
 
22 $775,000 $775,000 RFA - - - - - - -
Aidan McDonough
 
LW
 
 
 
26 $775,000 RFA - - - - - - - -
Rory Kerins
C
 
 
 
 
23 $775,000 RFA - - - - - - - -
FARM TOTALS $29,125,000 $21,850,000 $8,825,000 $875,000 $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
Jackie Daytona 59 $0 $0 $0 $0 $0 $0 $0 $0 - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 15 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 85,673  5,712  95% $83  $7,110,859
Level 2: 5000 71,064  4,738  95% $52  $3,695,328
Level 3: 2000 28,388  1,893  95% $31  $880,028
Level 4: 4000 58,093  3,873  97% $20  $1,161,860
Level 5: 1000 13,844  923  92% $186  $2,574,984
Total Attendance: 257,062  17,137 95% - $15,839,340

Balance Sheet

Income
Home Games Left 26
Average Attendance - % 17,137 (95%)
Average Income per Game $1,055,956
Year to Date Revenue $ 15,839,340
Estimated Revenue $27,454,856
End Year Estimated Revenue $43,294,196
  Expense
Days Remaining 1
Pro Expenses Per Days $458,294
Pro Year To Date Expenses $458,294
Farm Expenses Per Days $11,719
Farm Year To Date Expenses $11,719
Pro Payroll $94,492,500
Estimated Season Expenses $94,962,513

Bank Account
Current Funds $39,466,139
Projected Revenue + $43,294,196
Projected Expenses - $94,962,513
Projected Bank Account $-12,202,178
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $94,492,500
Remaining Cap Space $-6,492,500