• RHL Hockey Sim
  • Day 104Game 769
    Oilers1
    Blues3
    Boxscore 0 Likes
  • Day 106Game 786
    Oilers0
    Devils0
    Preview 0 Likes
  • Day 108Game 800
    Oilers0
    Penguins0
    Preview 0 Likes
  • Day 110Game 818
    Oilers0
    Capitals0
    Preview 0 Likes
  • Day 112Game 829
    Oilers
    Ducks
    Preview 0 Likes
  • Day 104Game 769
    Condors1
    Thunderbirds2
    Boxscore 0 Likes
  • Day 106Game 786
    Condors0
    Comets0
    Preview 0 Likes
  • Day 108Game 800
    Condors0
    Penguins0
    Preview 0 Likes
  • Day 110Game 818
    Condors0
    Bears0
    Preview 0 Likes
  • Day 112Game 829
    Condors
    Gulls
    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 - - - - - - -
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 - - - - - - - -
Andrew Copp
C
 
 
 
 
31 $4,500,000 UFA - - - - - - - -
Tommy Novak
C
 
 
 
 
28 $3,500,000 $3,500,000 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 - - - - - - -
Carl Grundstrom
 
 
RW
 
 
28 $1,650,000 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
 
 
 
 
22 $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 $74,725,000 $49,725,000 $29,000,000 $19,250,000 $19,250,000 $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
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 - - - - - -
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 - - - - - - -
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 $19,650,000 $9,600,000 $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 - 22 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 125,288  5,695  95% $80  $10,023,040
Level 2: 5000 103,294  4,695  94% $45  $4,648,230
Level 3: 2000 42,977  1,954  98% $25  $1,074,425
Level 4: 4000 82,205  3,737  93% $20  $1,644,100
Level 5: 1000 16,087  731  73% $195  $3,136,965
Total Attendance: 369,851  16,811 93% - $21,553,098

Balance Sheet

Income
Home Games Left 19
Average Attendance - % 16,811 (93%)
Average Income per Game $979,686
Year to Date Revenue $ 21,553,098
Estimated Revenue $18,614,039
End Year Estimated Revenue $40,167,137
  Expense
Days Remaining 1
Pro Expenses Per Days $389,193
Pro Year To Date Expenses $389,193
Farm Expenses Per Days $10,234
Farm Year To Date Expenses $10,234
Pro Payroll $74,725,000
Estimated Season Expenses $75,124,427

Bank Account
Current Funds $25,301,150
Projected Revenue + $40,167,137
Projected Expenses - $75,124,427
Projected Bank Account $-9,656,140
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $74,725,000
Remaining Cap Space $13,275,000