• National Hockey League Sim League 1
  •  

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2036/36
Sidney Crosby
C
 
 
 
 
38 $13,090,000 $13,090,000 UFA - - - - - - -
John Carlson
 
 
 
D
 
36 $9,677,000 UFA - - - - - - - -
Mark Stone
 
 
RW
 
 
34 $8,342,000 $8,342,000 UFA - - - - - - -
Alex Tuch
C
 
RW
 
 
30 $7,958,000 $7,958,000 $7,958,000 UFA - - - - - -
Kris Letang
 
 
 
D
 
39 $7,920,000 UFA - - - - - - - -
Mark Scheifele
C
 
 
 
 
33 $7,890,000 $7,890,000 $7,890,000 UFA - - - - - -
Linus Ullmark
 
 
 
 
G
32 $7,823,000 $7,823,000 $7,823,000 UFA - - - - - -
Evan Bouchard
 
 
 
D
 
26 $6,858,000 $6,858,000 $6,858,000 UFA - - - - - -
Ryan Hartman
 
LW
RW
 
 
31 $4,853,000 $4,853,000 $4,853,000 UFA - - - - - -
Anton Lundell
C
LW
 
 
 
24 $4,539,000 $4,539,000 $4,539,000 RFA - - - - - -
Joonas Korpisalo
 
 
 
 
G
32 $4,539,000 $4,539,000 UFA - - - - - - -
Mikael Granlund
C
LW
RW
 
 
34 $4,197,000 UFA - - - - - - - -
Filip Hronek
 
 
 
D
 
28 $3,685,000 $8,234,000 $8,234,000 $8,234,000 UFA - - - - -
Mikael Backlund
C
LW
 
 
 
37 $3,287,000 * $3,287,000 * UFA - - - - - - -
Brandon Duhaime
 
LW
RW
 
 
29 $2,693,000 $2,693,000 UFA - - - - - - -
Keegan Kolesar
C
LW
RW
 
 
29 $2,194,000 UFA - - - - - - - -
Jack Williams
 
 
RW
 
 
24 $1,579,000 $1,003,000 $1,003,000 $1,003,000 RFA - - - - -
Evander Kane
C
LW
 
 
 
34 $1,237,000 $1,237,000 $1,237,000 UFA - - - - - -
Mark Jankowski
C
LW
 
 
 
31 $1,211,000 UFA - - - - - - - -
Kaapo Kahkonen
 
 
 
 
G
29 $1,086,000 * $1,086,000 * UFA - - - - - - -
Clay Stevenson
 
 
 
 
G
27 $1,021,000 UFA - - - - - - - -
Lane Hutson
 
 
 
D
 
22 $950,000 $950,000 RFA - - - - - - -
Brett Leason
C
 
RW
 
 
27 $940,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $107,569,000 $84,382,000 $50,395,000 $9,237,000 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2036/36
Jaroslav Chmelar
 
 
RW
 
 
22 $1,473,000 * $1,473,000 * RFA - - - - - - -
Alec Regula
 
 
 
D
 
25 $1,067,000 $1,067,000 RFA - - - - - - -
Joona Koppanen
C
LW
 
 
 
28 $987,000 $987,000 $987,000 UFA - - - - - -
Lenni Hameenaho
 
 
RW
 
 
21 $972,500 $972,500 $972,500 RFA - - - - - -
Jonathan Aspirot
 
 
 
D
 
27 $955,000 $955,000 UFA - - - - - - -
Artem Guryev
 
 
 
D
 
23 $955,000 RFA - - - - - - - -
Valtteri Pulli
 
 
 
D
 
25 $955,000 RFA - - - - - - - -
Martin Pospisil
 
 
RW
 
 
26 $950,000 UFA - - - - - - - -
Jakub Demek
C
 
RW
 
 
23 $945,000 $956,000 $956,000 $956,000 RFA - - - - -
Lian Bichsel
 
 
 
D
 
22 $918,333 $918,333 RFA - - - - - - -
Landon Slaggert
C
LW
 
 
 
24 $912,500 $944,000 $944,000 $944,000 RFA - - - - -
Zachary Jones
 
 
 
D
 
25 $873,000 $944,000 $944,000 $944,000 RFA - - - - -
Colton Dach
C
 
 
 
 
23 $825,000 $825,000 RFA - - - - - - -
Albert Johansson
 
 
 
D
 
25 $775,000 $775,000 RFA - - - - - - -
Jack Thompson
 
 
 
D
 
24 $775,000 $775,000 RFA - - - - - - -
Adam Beckman
 
LW
 
 
 
25 $775,000 $1,003,000 $1,003,000 $1,003,000 RFA - - - - -
FARM TOTALS $15,113,333 $12,594,833 $5,806,500 $3,847,000 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2036/36
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 0% $125  $0
Level 2: 5000 0% $75  $0
Level 3: 2000 0% $50  $0
Level 4: 4000 0% $40  $0
Level 5: 1000 0% $225  $0
Total Attendance: 0 0% - $0

Balance Sheet

Income
Home Games Left 0
Average Attendance - % 0%)
Average Income per Game $0
Year to Date Revenue $ 0
Estimated Revenue $0
End Year Estimated Revenue $0
  Expense
Days Remaining 1
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Pro Payroll $107,569,000
Estimated Season Expenses $107,569,000

Bank Account
Current Funds $29,206,348
Projected Revenue + $0
Projected Expenses - $107,569,000
Projected Bank Account $-78,362,652
 
Salary Cap
Salary Cap $150,500,000
Total Payroll $107,569,000
Remaining Cap Space $42,931,000