• RHL Hockey Sim
  • Day 147Game 954
    Maple Leafs2
    Flyers1
    Boxscore 0 Likes
  • Day 152Game 994
    Maple Leafs0
    Lightning0
    Preview 0 Likes
  • Day 147Game 954
    Marlies2
    Phantoms4
    Boxscore 0 Likes
  • Day 149Game 971
    Comets4
    Marlies3
    Boxscore 0 Likes
  • Day 150Game 975
    Pack4
    Marlies1
    Boxscore 0 Likes
  • Day 152Game 994
    Marlies0
    Crunch0
    Preview 0 Likes
  • Day 155Game 1014
    Rocket
    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
 
 
 
 
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
 
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
 
 
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
 
 
 
 
31 $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
24 $1,000,000 RFA - - - - - - - -
Kaedan Korczak
 
 
 
D
 
25 $1,000,000 RFA - - - - - - - -
Lucas Carlsson
 
 
 
D
 
28 $1,000,000 UFA - - - - - - - -
Magnus Hellberg
 
 
 
 
G
34 $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
 
23 $900,000 $900,000 RFA - - - - - - -
Bradly Nadeau
 
LW
 
 
 
20 $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
22 $875,000 $875,000 RFA - - - - - - -
Logan Morrison
C
 
 
 
 
23 $875,000 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
 
 
 
 
23 $775,000 RFA - - - - - - - -
FARM TOTALS $27,500,000 $19,225,000 $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 - 33 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 187,020  5,667  94% $82  $15,335,640
Level 2: 5000 154,783  4,690  94% $52  $8,048,716
Level 3: 2000 62,463  1,893  95% $33  $2,061,279
Level 4: 4000 127,587  3,866  97% $23  $2,934,501
Level 5: 1000 30,720  931  93% $180  $5,529,600
Total Attendance: 562,573  17,048 95% - $35,151,531

Balance Sheet

Income
Home Games Left 8
Average Attendance - % 17,048 (95%)
Average Income per Game $1,065,198
Year to Date Revenue $ 35,151,531
Estimated Revenue $8,521,583
End Year Estimated Revenue $43,673,114
  Expense
Days Remaining 1
Pro Expenses Per Days $479,167
Pro Year To Date Expenses $479,167
Farm Expenses Per Days $11,328
Farm Year To Date Expenses $11,328
Pro Payroll $98,500,000
Estimated Season Expenses $98,990,495

Bank Account
Current Funds $15,931,277
Projected Revenue + $43,673,114
Projected Expenses - $98,990,495
Projected Bank Account $-39,386,104
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $98,500,000
Remaining Cap Space $-10,500,000