• RHL Hockey Sim
  • Day 5Game 35
    Oilers2
    Canucks3
    Boxscore 0 Likes
  • Day 5Game 35
    Condors0
    Canucks1
    Boxscore 0 Likes
  • Day 8Game 51
    Pack2
    Condors6
    Boxscore 0 Likes
  • Day 10Game 65
    Islanders4
    Condors5
    Boxscore 0 Likes
  • Day 12Game 78
    Comets2
    Condors1
    Boxscore 0 Likes
  • Day 13Game 90
    Griffins
    Condors
    Boxscore 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 - - - - - - - -
Jackson Berezowski
C
 
 
 
 
23 $775,000 RFA - - - - - - - -
FARM TOTALS $17,225,000 $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 - 2 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 10,682  5,341  89% $80  $854,560
Level 2: 5000 8,918  4,459  89% $45  $401,310
Level 3: 2000 4,000  2,000  100% $25  $100,000
Level 4: 4000 7,421  3,711  93% $20  $148,420
Level 5: 1000 1,479  740  74% $195  $288,405
Total Attendance: 32,500  16,250 90% - $1,882,330

Balance Sheet

Income
Home Games Left 39
Average Attendance - % 16,250 (90%)
Average Income per Game $941,165
Year to Date Revenue $ 1,882,330
Estimated Revenue $36,705,435
End Year Estimated Revenue $38,587,765
  Expense
Days Remaining 1
Pro Expenses Per Days $380,599
Pro Year To Date Expenses $380,599
Farm Expenses Per Days $8,971
Farm Year To Date Expenses $8,971
Pro Payroll $73,075,000
Estimated Season Expenses $73,464,570

Bank Account
Current Funds $41,001,083
Projected Revenue + $38,587,765
Projected Expenses - $73,464,570
Projected Bank Account $6,124,278
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $73,075,000
Remaining Cap Space $14,925,000