• RHL Hockey Sim
  • Day 116Game 833
    Oilers1
    Maple Leafs3
    Boxscore 0 Likes
  • Day 122Game 874
    Oilers0
    Avalanche0
    Preview 0 Likes
  • Day 116Game 833
    Condors2
    Marlies3
    Boxscore 0 Likes
  • Day 119Game 851
    Thunderbirds4
    Condors2
    Boxscore 0 Likes
  • Day 120Game 860
    IceHogs5
    Condors4
    Boxscore 0 Likes
  • Day 122Game 874
    Condors0
    Eagles0
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Rasmus Andersson
 
 
 
D
 
28 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 $7,250,000 UFA -
Sean Monahan
C
 
 
 
 
30 $6,375,000 UFA - - - - - - - -
Juuse Saros
 
 
 
 
G
29 $6,000,000 $6,000,000 $6,000,000 $6,000,000 UFA - - - - -
Jordan Kyrou
C
 
 
 
 
26 $5,500,000 RFA - - - - - - - -
Shayne Gostisbehere
 
 
 
D
 
31 $5,500,000 UFA - - - - - - - -
Mats Zuccarello
 
 
RW
 
 
37 $5,250,000 $5,250,000 $5,250,000 $5,250,000 UFA - - - - -
Jake Middleton
 
 
 
D
 
29 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - -
Mason Marchment
 
LW
 
 
 
29 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - -
Lawson Crouse
 
LW
 
 
 
27 $5,000,000 $5,000,000 $5,000,000 $5,000,000 UFA - - - - -
Carter Verhaeghe
C
 
 
 
 
29 $4,750,000 $4,750,000 UFA - - - - - - -
Alexander Kerfoot
C
 
 
 
 
30 $4,200,000 $4,200,000 UFA - - - - - - -
Dylan Strome
C
 
 
 
 
27 $4,000,000 RFA - - - - - - - -
Laurent Brossoit
 
 
 
 
G
31 $3,000,000 $3,000,000 $3,000,000 $3,000,000 UFA - - - - -
Nick Jensen
 
 
 
D
 
34 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Sean Walker
 
 
 
D
 
30 $2,600,000 UFA - - - - - - - -
Brandon Saad
 
LW
 
 
 
32 $2,500,000 $2,500,000 $2,500,000 $2,500,000 UFA - - - - -
Michael Carcone
 
LW
 
 
 
28 $2,500,000 $2,500,000 $2,500,000 $2,500,000 UFA - - - - -
Jordan Martinook
 
LW
 
 
 
32 $2,500,000 $2,500,000 UFA - - - - - - -
JT Compher
 
LW
 
 
 
29 $1,625,000 UFA - - - - - - - -
Travis Boyd
C
 
 
 
 
31 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Kyle Burroughs
 
 
 
D
 
29 $1,250,000 $1,250,000 $1,250,000 $1,250,000 UFA - - - - -
Matthew Benning
 
 
 
D
 
30 $1,000,000 $1,000,000 UFA - - - - - - -
Bonus $2,500,000 - - - - - - - - -
PRO TOTALS $87,800,000 $59,700,000 $47,250,000 $42,750,000 $17,250,000 $7,250,000 $7,250,000 $7,250,000 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Nic Petan
C
 
 
 
 
29 $1,000,000 UFA - - - - - - - -
Chase Wheatcroft
C
LW
RW
 
 
22 $950,000 $950,000 RFA - - - - - - -
Mark Friedman
 
 
 
D
 
29 $950,000 $950,000 UFA - - - - - - -
Yaniv Perets
 
 
 
 
G
24 $950,000 RFA - - - - - - - -
Bobby Brink
C
LW
RW
 
 
23 $925,000 RFA - - - - - - - -
Nico Daws
 
 
 
 
G
24 $925,000 RFA - - - - - - - -
Adam Sykora
C
LW
RW
 
 
20 $875,000 $875,000 $875,000 RFA - - - - - -
Fedor Svechkov
C
 
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Logan Stankoven
C
 
 
 
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Olen Zellweger
 
 
 
D
 
21 $875,000 $875,000 $875,000 RFA - - - - - -
Drew Commesso
 
 
 
 
G
22 $875,000 $875,000 RFA - - - - - - -
Lukas Svejkovsky
 
 
RW
 
 
23 $875,000 $875,000 RFA - - - - - - -
Raivis Ansons
 
LW
 
 
 
23 $875,000 $875,000 RFA - - - - - - -
Matthew Stienburg
C
LW
RW
 
 
24 $850,000 $850,000 RFA - - - - - - -
Ilya Solovyov
 
 
 
D
 
24 $800,000 $800,000 RFA - - - - - - -
Arnaud Durandeau
 
LW
 
 
 
26 $800,000 RFA - - - - - - - -
Roland McKeown
 
 
 
D
 
29 $800,000 UFA - - - - - - - -
Jackson Berezowski
C
 
 
 
 
22 $775,000 $775,000 RFA - - - - - - -
Vladislav Firstov
 
LW
 
 
 
23 $775,000 $775,000 RFA - - - - - - -
Anton Malmstrom
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
Dawson Barteaux
 
 
 
D
 
25 $775,000 RFA - - - - - - - -
Ethan Frisch
 
 
 
D
 
24 $775,000 RFA - - - - - - - -
FARM TOTALS $18,950,000 $11,225,000 $3,500,000 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Scott Mellanby 56 $0 $0 $0 $0 $0 $0 $0 - - -
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 29 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 162,917  5,618  94% $80  $13,033,360
Level 2: 5000 140,375  4,841  97% $45  $6,316,875
Level 3: 2000 56,563  1,950  98% $25  $1,414,075
Level 4: 4000 111,456  3,843  96% $20  $2,229,120
Level 5: 1000 21,696  748  75% $195  $4,230,720
Total Attendance: 493,007  17,000 94% - $28,585,355

Balance Sheet

Income
Home Games Left 12
Average Attendance - % 17,000 (94%)
Average Income per Game $985,702
Year to Date Revenue $ 28,585,355
Estimated Revenue $11,828,423
End Year Estimated Revenue $40,413,778
  Expense
Days Remaining 1
Pro Expenses Per Days $444,271
Pro Year To Date Expenses $444,271
Farm Expenses Per Days $9,870
Farm Year To Date Expenses $9,870
Pro Payroll $87,800,000
Estimated Season Expenses $88,254,141

Bank Account
Current Funds $10,183,809
Projected Revenue + $40,413,778
Projected Expenses - $88,254,141
Projected Bank Account $-37,656,554
 
Salary Cap
Salary Cap $83,500,000
Total Payroll $87,800,000
Remaining Cap Space $-4,300,000