• RHL Hockey Sim
  • Day 148Game 966
    Oilers4
    Senators2
    Boxscore 0 Likes
  • Day 151Game 986
    Oilers0
    Hurricanes0
    Preview 0 Likes
  • Day 148Game 966
    Condors0
    Senators1
    Boxscore 0 Likes
  • Day 151Game 986
    Condors0
    Wolves0
    Preview 0 Likes
  • Day 153Game 1007
    Knights0
    Condors0
    Preview 0 Likes
  • Day 155Game 1023
    Eagles0
    Condors0
    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
Dylan Strome
C
 
 
 
 
28 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 UFA - - -
John Klingberg
 
 
 
D
 
33 $6,500,000 $6,500,000 UFA - - - - - - -
Juuse Saros
 
 
 
 
G
30 $6,000,000 $6,000,000 $6,000,000 UFA - - - - - -
Nick Schmaltz
C
 
 
 
 
30 $5,850,000 $5,850,000 UFA - - - - - - -
Tyler Bertuzzi
 
LW
 
 
 
31 $5,250,000 $5,250,000 $5,250,000 $5,250,000 $5,250,000 $5,250,000 $5,250,000 UFA - -
Damon Severson
 
 
 
D
 
31 $5,000,000 $5,000,000 $5,000,000 UFA - - - - - -
Ryan Suter
 
 
 
D
 
41 $5,000,000 UFA - - - - - - - -
Carter Verhaeghe
C
 
 
 
 
30 $4,750,000 UFA - - - - - - - -
Andrew Copp
C
 
 
 
 
31 $4,500,000 UFA - - - - - - - -
Tommy Novak
C
 
 
 
 
28 $3,500,000 $3,500,000 UFA - - - - - - -
Jonas Siegenthaler
 
 
 
D
 
28 $3,100,000 $3,100,000 $3,100,000 UFA - - - - - -
Nick Jensen
 
 
 
D
 
35 $3,000,000 $3,000,000 UFA - - - - - - -
Brandon Saad
 
LW
 
 
 
33 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
Bobby Brink
C
LW
RW
 
 
24 $2,500,000 $2,500,000 RFA - - - - - - -
Evgenii Dadonov
 
 
RW
 
 
36 $2,300,000 UFA - - - - - - - -
Travis Boyd
C
 
 
 
 
32 $1,500,000 $1,500,000 UFA - - - - - - -
Kyle Burroughs
 
 
 
D
 
30 $1,250,000 $1,250,000 $1,250,000 UFA - - - - - -
Parker Wotherspoon
 
 
 
D
 
28 $1,100,000 $1,100,000 UFA - - - - - - -
Nico Daws
 
 
 
 
G
25 $1,000,000 RFA - - - - - - - -
Logan Stankoven
C
 
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Mackie Samoskevich
 
 
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Olen Zellweger
 
 
 
D
 
22 $875,000 $875,000 RFA - - - - - - -
Dryden Hunt
 
LW
 
 
 
30 $800,000 UFA - - - - - - - -
Ilya Solovyov
 
 
 
D
 
25 $800,000 RFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $71,975,000 $57,675,000 $31,100,000 $13,250,000 $13,250,000 $13,250,000 $5,250,000 $0 $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
Carl Grundstrom
 
 
RW
 
 
28 $1,650,000 UFA - - - - - - - -
Alexander Suzdalev
 
LW
 
 
 
22 $950,000 $950,000 $950,000 RFA - - - - - -
Arttu Hyry
 
 
RW
 
 
24 $950,000 RFA - - - - - - - -
Chase Wheatcroft
C
LW
RW
 
 
23 $950,000 RFA - - - - - - - -
Mark Friedman
 
 
 
D
 
30 $950,000 UFA - - - - - - - -
Artem Duda
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Artyom Levshunov
 
 
 
D
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Felix Unger Sorum
 
 
RW
 
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Jagger Firkus
C
LW
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Luca Cagnoni
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Rutger McGroarty
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Yegor Sidorov
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Adam Sykora
C
LW
RW
 
 
21 $875,000 $875,000 RFA - - - - - - -
Drew Commesso
 
 
 
 
G
23 $875,000 RFA - - - - - - - -
Kevin Gravel
 
 
 
D
 
34 $825,000 UFA - - - - - - - -
Grant Hutton
 
 
 
D
 
30 $800,000 UFA - - - - - - - -
James Schuldt
 
 
 
D
 
30 $800,000 UFA - - - - - - - -
Nathan Clurman
 
 
 
D
 
27 $800,000 RFA - - - - - - - -
Collin Delia
 
 
 
 
G
31 $775,000 UFA - - - - - - - -
Gabriel Dumont
C
 
 
 
 
35 $775,000 UFA - - - - - - - -
Hunter Drew
 
 
RW
 
 
27 $775,000 RFA - - - - - - - -
Jackson Berezowski
C
 
 
 
 
24 $775,000 RFA - - - - - - - -
FARM TOTALS $19,650,000 $7,950,000 $7,075,000 $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
Scott Mellanby 57 $0 $0 $0 $0 $0 $0 $0 $0 - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 30 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 170,551  5,685  95% $80  $13,644,080
Level 2: 5000 142,159  4,739  95% $45  $6,397,155
Level 3: 2000 58,186  1,940  97% $25  $1,454,650
Level 4: 4000 112,844  3,761  94% $20  $2,256,880
Level 5: 1000 22,123  737  74% $195  $4,313,985
Total Attendance: 505,863  16,862 94% - $29,470,087

Balance Sheet

Income
Home Games Left 11
Average Attendance - % 16,862 (94%)
Average Income per Game $982,336
Year to Date Revenue $ 29,470,087
Estimated Revenue $10,805,699
End Year Estimated Revenue $40,275,786
  Expense
Days Remaining 1
Pro Expenses Per Days $374,870
Pro Year To Date Expenses $374,870
Farm Expenses Per Days $9,375
Farm Year To Date Expenses $9,375
Pro Payroll $71,975,000
Estimated Season Expenses $72,359,245

Bank Account
Current Funds $15,692,326
Projected Revenue + $40,275,786
Projected Expenses - $72,359,245
Projected Bank Account $-16,391,133
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $71,975,000
Remaining Cap Space $16,025,000