Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age 1 Jul | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 |
|---|---|---|---|---|---|---|---|---|
| Marc-Edouard Vlasic |
D |
31 | $7,000,000 | UFA | - | - | - | - |
| Brandon Saad |
LW |
26 | $6,000,000 | $6,000,000 | UFA | - | - | - |
| Joe Pavelski |
C RW |
34 | $6,000,000 | UFA | - | - | - | - |
| Jonathan Huberdeau |
LW |
26 | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | UFA | - |
| Martin Jones |
G |
28 | $5,750,000 | $5,750,000 | UFA | - | - | - |
| Tomas Hertl |
C LW |
25 | $5,625,000 | $5,625,000 | $5,625,000 | $5,625,000 | UFA | - |
| Tyler Johnson |
C RW |
28 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - |
| Andy Greene |
D |
36 | $5,000,000 | UFA | - | - | - | - |
| Calvin de Haan |
D |
27 | $4,550,000 | $4,550,000 | $4,550,000 | $4,550,000 | UFA | - |
| Radko Gudas |
D |
29 | $3,350,000 | $3,350,000 | UFA | - | - | - |
| Brenden Dillon |
D |
28 | $3,270,000 | $3,270,000 | UFA | - | - | - |
| Chris Tierney |
C |
25 | $2,937,500 | $2,937,500 | RFA | - | - | - |
| Ryan Murray |
D |
25 | $2,825,000 | RFA | - | - | - | - |
| Melker Karlsson |
C LW RW |
28 | $2,000,000 | UFA | - | - | - | - |
| Matt Benning |
D |
24 | $1,900,000 | $1,900,000 | RFA | - | - | - |
| Joonas Donskoi |
LW RW |
26 | $1,900,000 | RFA | - | - | - | - |
| Magnus Paajarvi |
LW RW |
27 | $1,200,000 | UFA | - | - | - | - |
| Louis Domingue |
G |
27 | $1,150,000 | $1,150,000 | UFA | - | - | - |
| Colton Sissons |
C LW RW |
26 | $892,500 | RFA | - | - | - | - |
| Barclay Goodrow |
C LW RW |
25 | $715,000 | RFA | - | - | - | - |
| Kevin Labanc |
LW RW |
23 | $650,000 | RFA | - | - | - | - |
| Bonus | - | - | - | - | - | - | ||
| PRO TOTALS | $73,615,000 | $45,432,500 | $21,075,000 | $21,075,000 | $0 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age 1 Jul | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 |
|---|---|---|---|---|---|---|---|---|
| Alex Stalock |
G |
31 | $3,150,000 | $3,150,000 | UFA | - | - | - |
| Marcus Sorensen |
LW RW |
27 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | - | - |
| Jean-Sebastien Dea |
C RW |
25 | $1,260,000 | $1,260,000 | RFA | - | - | - |
| Kurtis MacDermid |
D |
24 | $1,260,000 | $1,260,000 | RFA | - | - | - |
| Jaycob Megna |
D |
27 | $1,260,000 | RFA | - | - | - | - |
| Austin Czarnik |
C RW |
26 | $1,250,000 | RFA | - | - | - | - |
| Duncan Siemens |
D |
26 | $1,000,000 | RFA | - | - | - | - |
| Matt Tennyson |
D |
28 | $937,125 | UFA | - | - | - | - |
| Radim Simek |
D |
26 | $925,000 | $925,000 | RFA | - | - | - |
| Julius Honka |
D |
24 | $925,000 | RFA | - | - | - | - |
| John Hayden |
LW RW |
23 | $892,500 | $892,500 | RFA | - | - | - |
| Keegan Lowe |
D |
25 | $854,714 | RFA | - | - | - | - |
| Michael Brodzinski |
D |
23 | $778,333 | RFA | - | - | - | - |
| Connor Brickley |
C LW RW |
26 | $775,000 | RFA | - | - | - | - |
| Tanner Kero |
C LW |
26 | $750,000 | $750,000 | $750,000 | UFA | - | - |
| Gustav Olofsson |
D |
25 | $725,000 | $725,000 | RFA | - | - | - |
| Keegan Kanzig |
D |
23 | $715,000 | RFA | - | - | - | - |
| Luke Johnson |
C |
24 | $700,000 | $700,000 | RFA | - | - | - |
| Jared Coreau |
G |
27 | $693,000 | RFA | - | - | - | - |
| Matt Read |
LW RW |
32 | $650,000 | $650,000 | $650,000 | $650,000 | UFA | - |
| Joachim Blichfeld |
LW RW |
20 | $650,000 | $650,000 | $650,000 | RFA | - | - |
| Manuel Wiederer |
C RW |
22 | $650,000 | $650,000 | RFA | - | - | - |
| Rudolfs Balcers |
LW |
22 | $650,000 | $650,000 | RFA | - | - | - |
| Alex Schoenborn |
RW |
23 | $650,000 | RFA | - | - | - | - |
| Jacob Middleton |
D |
23 | $650,000 | RFA | - | - | - | - |
| Kevin Boyle |
G |
26 | $650,000 | RFA | - | - | - | - |
| Rourke Chartier |
C |
23 | $650,000 | RFA | - | - | - | - |
| Tim Clifton |
C |
26 | $650,000 | RFA | - | - | - | - |
| FARM TOTALS | $26,200,672 | $13,762,500 | $3,550,000 | $650,000 | $0 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-24 |
|---|---|---|---|---|---|---|---|
| Jon Cooper | 52 | $4,300,000 | - | - | - | - | |
| COACHING TOTALS | $4,300,000 | $0 | $0 | $0 | $0 | ||
Attendance
PRO Attendance - 3 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 7120 | 12,012 | 4,004 | 56% | $201 | $2,414,412 |
| Level 2: 3120 | 8,546 | 2,849 | 91% | $151 | $1,290,446 |
| Level 3: 3600 | 5,264 | 1,755 | 49% | $115 | $605,360 |
| Level 4: 4080 | 5,601 | 1,867 | 46% | $79 | $442,479 |
| Level 5: 6080 | 7,113 | 2,371 | 39% | $430 | $3,058,590 |
| Total Attendance: | 38,536 | 12,845 | 54% | - | $8,982,980 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|