Finances
Pro Team Payroll
Finances - Pro Team Payroll
B = Bonus * = No Trade Clause
| Players | Position(s) | Age 1 Jul | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 |
|---|---|---|---|---|---|---|---|---|
| Joe Pavelski |
C RW |
34 | $7,000,000 | UFA | - | - | - | - |
| Marc-Edouard Vlasic |
D |
31 | $7,000,000 | UFA | - | - | - | - |
| Brandon Saad |
LW |
26 | $6,000,000 | RFA | - | - | - | - |
| Jonathan Huberdeau |
LW |
26 | $5,900,000 | $5,900,000 | $5,900,000 | UFA | - | - |
| Martin Jones |
G |
28 | $5,750,000 | UFA | - | - | - | - |
| Tomas Hertl |
C LW |
25 | $5,625,000 | $5,625,000 | $5,625,000 | UFA | - | - |
| Andy Greene |
D |
36 | $5,000,000 * | $5,000,000 * | $5,000,000 * | $5,000,000 * | UFA | - |
| Tyler Johnson |
C LW RW |
28 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | - | - |
| Ryan Murray |
D |
25 | $4,600,000 | RFA | - | - | - | - |
| Calvin de Haan |
D |
27 | $4,550,000 | $4,550,000 | $4,550,000 | UFA | - | - |
| Radko Gudas |
D |
29 | $3,350,000 | UFA | - | - | - | - |
| Brenden Dillon |
D |
28 | $3,270,000 | UFA | - | - | - | - |
| Alex Stalock |
G |
31 | $3,150,000 | UFA | - | - | - | - |
| Chris Tierney |
C |
25 | $2,937,500 | RFA | - | - | - | - |
| Colton Sissons |
C LW RW |
26 | $2,857,143 | $2,857,143 | $2,857,143 | $2,857,143 | $2,857,143 | UFA |
| Matt Benning |
D |
24 | $1,900,000 | RFA | - | - | - | - |
| Marcus Sorensen |
LW RW |
26 | $1,500,000 | $1,500,000 | RFA | - | - | - |
| Kevin Labanc |
LW RW |
23 | $1,000,000 | RFA | - | - | - | - |
| Barclay Goodrow |
C LW RW |
25 | $925,000 | $925,000 | RFA | - | - | - |
| Radim Simek |
D |
26 | $925,000 | RFA | - | - | - | - |
| John Hayden |
LW RW |
23 | $892,500 | RFA | - | - | - | - |
| Tanner Kero |
C |
26 | $750,000 | $750,000 | UFA | - | - | - |
| Bonus | - | - | - | - | - | - | ||
| PRO TOTALS | $79,882,143 | $32,107,143 | $28,932,143 | $7,857,143 | $2,857,143 | $0 | ||
Farm Team Payroll
Finances - Farm Team Payroll| Players | Position(s) | Age 1 Jul | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 |
|---|---|---|---|---|---|---|---|---|
| Patrick Eaves |
LW RW |
36 | $2,410,000 | $2,410,000 | $2,410,000 | $2,410,000 | $2,410,000 | UFA |
| Calvin Pickard |
G |
27 | $1,300,000 | $1,300,000 | $1,300,000 | $1,300,000 | UFA | - |
| Jaycob Megna |
D |
27 | $1,260,000 | RFA | - | - | - | - |
| Jean-Sebastien Dea |
C RW |
25 | $1,260,000 | RFA | - | - | - | - |
| Kurtis MacDermid |
D |
25 | $1,260,000 | RFA | - | - | - | - |
| Austin Czarnik |
C RW |
27 | $1,250,000 | $1,250,000 | RFA | - | - | - |
| Louis Domingue |
G |
27 | $1,150,000 | RFA | - | - | - | - |
| Michael Dipietro |
G |
20 | $925,000 | $925,000 | $925,000 | RFA | - | - |
| Keegan Lowe |
D |
26 | $897,450 | RFA | - | - | - | - |
| Ryan Merkley |
D |
19 | $850,000 | RFA | - | - | - | - |
| Antti Suomela |
C |
25 | $775,000 | RFA | - | - | - | - |
| Jacob Middleton |
D |
23 | $735,000 | RFA | - | - | - | - |
| Mario Ferraro |
D |
21 | $725,000 | $725,000 | $725,000 | RFA | - | - |
| Ivan Chekhovich |
LW |
20 | $725,000 | $725,000 | RFA | - | - | - |
| Gustav Olofsson |
D |
26 | $725,000 | RFA | - | - | - | - |
| Jacob McGrew |
RW |
20 | $700,000 | $700,000 | $700,000 | RFA | - | - |
| Matt Read |
LW RW |
33 | $700,000 | $700,000 | $700,000 | UFA | - | - |
| Zachary Emond |
G |
19 | $700,000 | $700,000 | $700,000 | RFA | - | - |
| Joachim Blichfeld |
LW RW |
21 | $700,000 | $700,000 | RFA | - | - | - |
| John Leonard |
LW |
21 | $700,000 | $700,000 | RFA | - | - | - |
| Angus Redmond |
G |
24 | $700,000 | RFA | - | - | - | - |
| C.J. Smith |
LW |
26 | $700,000 | RFA | - | - | - | - |
| Daniel Audette |
C |
23 | $700,000 | RFA | - | - | - | - |
| Lukas Radil |
LW RW |
29 | $700,000 | UFA | - | - | - | - |
| Luke Johnson |
C |
25 | $700,000 | RFA | - | - | - | - |
| Manuel Wiederer |
C RW |
23 | $700,000 | RFA | - | - | - | - |
| Nick DeSimone |
D |
25 | $700,000 | RFA | - | - | - | - |
| Rudolfs Balcers |
LW |
22 | $700,000 | RFA | - | - | - | - |
| FARM TOTALS | $25,347,450 | $10,835,000 | $7,460,000 | $3,710,000 | $2,410,000 | $0 | ||
Coaching Payroll
Finances - Coaching Payroll| Players | Age | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-25 |
|---|---|---|---|---|---|---|---|
| Jon Cooper | 53 | $5,300,000 | $5,300,000 | $5,300,000 | - | - | |
| COACHING TOTALS | $5,300,000 | $5,300,000 | $5,300,000 | $0 | $0 | ||
Attendance
PRO Attendance - 0 Games| Arena Capacity | Attendance | Attendance Per Game | PCT | Ticket Price | Total |
|---|---|---|---|---|---|
| Level 1: 7120 | 0 | 0 | 0% | $201 | $0 |
| Level 2: 3120 | 0 | 0 | 0% | $151 | $0 |
| Level 3: 3600 | 0 | 0 | 0% | $115 | $0 |
| Level 4: 4080 | 0 | 0 | 0% | $79 | $0 |
| Level 5: 6080 | 0 | 0 | 0% | $430 | $0 |
| Total Attendance: | 0 | 0 | 0% | - | $0 |
Balance Sheet
Income
|
Expense
|
|||||||||||||||||||||||||||
|
Bank Account
|
Salary Cap
|