• RHL Hockey Sim
  • Day 41Game 97
    Maple Leafs4
    Blue Jackets5
    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
 
 
 
 
36 $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
 
30 $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
 
 
31 $5,000,000 $5,000,000 UFA - - - - - - -
Logan Thompson
 
 
 
 
G
29 $3,500,000 $3,500,000 UFA - - - - - - -
Ryan McDonagh
 
 
 
D
 
36 $3,375,000 UFA - - - - - - - -
Chandler Stephenson
C
 
 
 
 
32 $2,750,000 $2,750,000 $2,750,000 UFA - - - - - -
Ryan McLeod
C
 
 
 
 
26 $2,200,000 RFA - - - - - - - -
Nick Foligno
 
LW
 
 
 
38 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Sam Carrick
C
 
 
 
 
34 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Marcus Johansson
 
LW
 
 
 
35 $1,150,000 $1,150,000 UFA - - - - - - -
Sam Morton
C
 
 
 
 
26 $1,000,000 * RFA - - - - - - - -
Brandt Clarke
 
 
 
D
 
23 $950,000 RFA - - - - - - - -
Zach Metsa
 
 
 
D
 
27 $875,000 $875,000 $875,000 $875,000 UFA - - - - -
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 $12,250,000 - - - - - - - - -
PRO TOTALS $98,500,000 $69,950,000 $45,525,000 $33,025,000 $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
 
 
28 $1,150,000 $1,150,000 UFA - - - - - - -
Cole Reinhardt
 
LW
 
 
 
26 $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
25 $1,000,000 RFA - - - - - - - -
Kaedan Korczak
 
 
 
D
 
25 $1,000,000 RFA - - - - - - - -
Lucas Carlsson
 
 
 
D
 
28 $1,000,000 UFA - - - - - - - -
Magnus Hellberg
 
 
 
 
G
35 $1,000,000 UFA - - - - - - - -
Seth Griffith
 
 
RW
 
 
33 $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
 
23 $950,000 $950,000 RFA - - - - - - -
Sloan Stanick
C
LW
RW
 
 
22 $950,000 $950,000 RFA - - - - - - -
Trey Taylor
 
 
 
D
 
24 $950,000 $950,000 RFA - - - - - - -
Yan Kuznetsov
 
 
 
D
 
24 $900,000 $900,000 RFA - - - - - - -
Bradly Nadeau
 
LW
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Nate Danielson
C
 
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Avery Hayes
 
 
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Thomas Milic
 
 
 
 
G
23 $875,000 $875,000 RFA - - - - - - -
Logan Morrison
C
 
 
 
 
23 $875,000 RFA - - - - - - - -
Sam Sedley
 
 
 
D
 
22 $850,000 $850,000 RFA - - - - - - -
Matthew Stienburg
C
LW
RW
 
 
25 $850,000 RFA - - - - - - - -
Ben McCartney
C
LW
RW
 
 
24 $775,000 $775,000 RFA - - - - - - -
Chad Nychuk
 
 
 
D
 
25 $775,000 $775,000 RFA - - - - - - -
Isaac Poulter
 
 
 
 
G
24 $775,000 $775,000 RFA - - - - - - -
Aidan McDonough
 
LW
 
 
 
26 $775,000 RFA - - - - - - - -
Rory Kerins
C
 
 
 
 
24 $775,000 RFA - - - - - - - -
FARM TOTALS $28,350,000 $20,075,000 $6,200,000 $0 $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 - 10 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 57,451  5,745  96% $120  $6,894,120
Level 2: 5000 47,032  4,703  94% $75  $3,527,400
Level 3: 2000 18,937  1,894  95% $45  $852,165
Level 4: 4000 37,091  3,709  93% $35  $1,298,185
Level 5: 1000 9,567  957  96% $250  $2,391,750
Total Attendance: 170,078  17,008 94% - $13,282,424

Balance Sheet

Income
Home Games Left -10
Average Attendance - % 17,008 (94%)
Average Income per Game $1,328,242
Year to Date Revenue $ 13,282,424
Estimated Revenue $-13,282,424
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 $98,500,000
Estimated Season Expenses $98,500,000

Bank Account
Current Funds $17,467,091
Projected Revenue + $0
Projected Expenses - $98,500,000
Projected Bank Account $-81,032,909
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $98,500,000
Remaining Cap Space $-10,500,000