• RHL Hockey Sim
  • Day 59Game 434
    Oilers3
    Kraken4
    Boxscore 0 Likes
  • Day 61Game 450
    Oilers0
    Jets0
    Preview 0 Likes
  • Day 64Game 474
    Oilers0
    Sabres0
    Preview 0 Likes
  • Day 66Game 491
    Oilers0
    Red Wings0
    Preview 0 Likes
  • Day 59Game 434
    Condors1
    Firebirds0
    Boxscore 0 Likes
  • Day 61Game 450
    Condors0
    Moose0
    Preview 0 Likes
  • Day 64Game 474
    Condors0
    Americans0
    Preview 0 Likes
  • Day 66Game 491
    Condors0
    Griffins0
    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 - - -
Jordan Kyrou
C
 
 
 
 
27 $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 - - - - - - -
David Savard
 
 
 
D
 
35 $6,500,000 UFA - - - - - - - -
Jaden Schwartz
C
 
 
 
 
33 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - - -
Juuse Saros
 
 
 
 
G
30 $6,000,000 $6,000,000 $6,000,000 UFA - - - - - -
Tyler Bertuzzi
 
LW
 
 
 
30 $5,250,000 $5,250,000 $5,250,000 $5,250,000 $5,250,000 $5,250,000 $5,250,000 UFA - -
Ryan Suter
 
 
 
D
 
40 $5,000,000 UFA - - - - - - - -
Carter Verhaeghe
C
 
 
 
 
30 $4,750,000 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 - - - - - - -
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 - - - - - - - -
Rutger McGroarty
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Logan Stankoven
C
 
 
 
 
22 $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 $73,075,000 $54,225,000 $37,875,000 $27,250,000 $27,250,000 $21,250,000 $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
Alexander Suzdalev
 
LW
 
 
 
21 $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 - - - - - -
Yegor Sidorov
 
 
RW
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Adam Sykora
C
LW
RW
 
 
21 $875,000 $875,000 RFA - - - - - - -
Fedor Svechkov
C
 
 
 
 
22 $875,000 $875,000 RFA - - - - - - -
Drew Commesso
 
 
 
 
G
23 $875,000 RFA - - - - - - - -
Kevin Gravel
 
 
 
D
 
33 $825,000 UFA - - - - - - - -
Grant Hutton
 
 
 
D
 
30 $800,000 UFA - - - - - - - -
James Schuldt
 
 
 
D
 
30 $800,000 UFA - - - - - - - -
Nathan Clurman
 
 
 
D
 
27 $800,000 RFA - - - - - - - -
Ben McCartney
C
LW
RW
 
 
24 $775,000 $775,000 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
 
 
 
 
23 $775,000 RFA - - - - - - - -
FARM TOTALS $18,775,000 $8,725,000 $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
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 - 11 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 60,472  5,497  92% $80  $4,837,760
Level 2: 5000 51,889  4,717  94% $45  $2,335,005
Level 3: 2000 21,500  1,955  98% $25  $537,500
Level 4: 4000 40,902  3,718  93% $20  $818,040
Level 5: 1000 8,228  748  75% $195  $1,604,460
Total Attendance: 182,991  16,636 92% - $10,639,404

Balance Sheet

Income
Home Games Left 30
Average Attendance - % 16,636 (92%)
Average Income per Game $967,219
Year to Date Revenue $ 10,639,404
Estimated Revenue $29,016,556
End Year Estimated Revenue $39,655,960
  Expense
Days Remaining 1
Pro Expenses Per Days $380,599
Pro Year To Date Expenses $380,599
Farm Expenses Per Days $9,779
Farm Year To Date Expenses $9,779
Pro Payroll $73,075,000
Estimated Season Expenses $73,465,378

Bank Account
Current Funds $32,179,849
Projected Revenue + $39,655,960
Projected Expenses - $73,465,378
Projected Bank Account $-1,629,569
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $73,075,000
Remaining Cap Space $14,925,000