• RHL Hockey Sim
  • Day 15Game 98
    Maple Leafs2
    Devils1
    Boxscore 0 Likes
  • Day 19Game 132
    Maple Leafs0
    Sabres0
    Preview 0 Likes
  • Day 22Game 151
    Maple Leafs0
    Flames0
    Preview 0 Likes
  • Day 15Game 98
    Marlies2
    Comets4
    Boxscore 0 Likes
  • Day 18Game 123
    Americans0
    Marlies0
    Preview 0 Likes
  • Day 19Game 132
    Marlies0
    Americans0
    Preview 0 Likes
  • Day 22Game 151
    Marlies0
    Heat0
    Preview 0 Likes
  • Day 23Game 166
    Monsters
    Marlies
    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
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 - 6 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 34,166  5,694  95% $80  $2,733,280
Level 2: 5000 27,643  4,607  92% $50  $1,382,150
Level 3: 2000 11,486  1,914  96% $30  $344,580
Level 4: 4000 23,218  3,870  97% $20  $464,360
Level 5: 1000 5,426  904  90% $180  $976,680
Total Attendance: 101,939  16,990 94% - $6,196,102

Balance Sheet

Income
Home Games Left 35
Average Attendance - % 16,990 (94%)
Average Income per Game $1,032,684
Year to Date Revenue $ 6,196,102
Estimated Revenue $36,143,928
End Year Estimated Revenue $42,340,030
  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 $50,973,486
Projected Revenue + $42,340,030
Projected Expenses - $94,962,513
Projected Bank Account $-1,648,997
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $94,492,500
Remaining Cap Space $-6,492,500