Financial Report

(As of Saturday, May 4 2024)

Brandon

ArenaThe Vault
Capacity21,000
Ticket Price$40.00


Income

Current Funds$98,442,886
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$85,244,555
Farm Payroll$2,379,333
Prospect Fees$107,380
Coach$500,000
Games Remaining82
Total Game Expenses$1,075,991
Projected Expenses$88,231,268
Projected Balance$10,211,618

Salary Commitment

Year: 40$87,623,888
Year: 41$51,410,555
Year: 42$33,580,000
Year: 43$24,560,000

 Pro Payroll

Adam Larsson 10,555,000(1)
Brock Nelson 8,625,000(5)
Aaron Ekblad 8,010,000(1)
Connor Murphy 7,000,000(1)
Adam Lowry 6,555,000(4)
Brenden Dillon 6,000,000(2)
Barclay Goodrow 5,555,555(2)
Jonas Brodin 4,250,000(2)
Neal Pionk 4,250,000(3)
Anthony DeAngelo 3,800,000(4)
Alex Iafallo 3,450,000(1)
Victor Olofsson 2,562,000(1)
J.J. Moser 2,394,000(3)
Josh Brown 2,228,000(1)
Keegan Kolesar 2,220,000(3)
Mason Appleton 2,185,000(4)
Connor Ingram 1,560,000(5)
Morgan Geekie 1,328,000(5)
Cody Glass 1,000,000(1)
Morgan Barron 555,000(2)
Michael Carcone 500,000(2)
Barrett Hayton 419,000(1)
Anthony Stolarz 243,000(1)


 Farm Payroll

Alexander Edler 380,000(1)
Oliver Ekman-Larsson 380,000(2)
Dylan Samberg 182,000(5)
Kevin Bahl 156,000(3)
Jesper Boqvist 150,133(1)
Axel Jonsson Fjallby 125,000(2)
Alex Galchenyuk 125,000(1)
Elmer Soderblom 100,000(2)
Sean Walker 100,000(4)
Josh Mahura 91,200(1)
Vincent Iorio 90,000(2)
Tobias Bjornfot 75,000(5)
Joel Hofer 75,000(5)
Connor Dewar 75,000(5)
Kyle Capobianco 60,000(2)
Jansen Harkins 60,000(2)
Aidan McDonough 40,000(2)
Aatu Raty 40,000(2)
Samuel Poulin 40,000(2)
Thomas Bordeleau 35,000(2)




St. Albert

ArenaThe Panhandle
Capacity21,000
Ticket Price$60.00


Income

Current Funds$79,857,467
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,485,297
Farm Payroll$2,288,400
Prospect Fees$43,970
Coach$500,000
Games Remaining82
Total Game Expenses$881,923
Projected Expenses$72,317,667
Projected Balance$7,539,800

Salary Commitment

Year: 40$71,773,697
Year: 41$45,638,175
Year: 42$22,876,075
Year: 43$17,923,075

 Pro Payroll

Evgeni Malkin 10,750,000(2)
Bryan Rust 6,600,000(2)
Ryan Strome 5,463,000(1)
Ryan Nugent-Hopkins 4,888,000(3)
Troy Terry 4,643,000(2)
Jared Spurgeon 4,250,000(1)
Cam Talbot 4,200,000(1)
Nikolaj Ehlers 3,910,000(4)
Shayne Gostisbehere 3,700,000(4)
Jaccob Slavin 3,400,000(1)
Christian Dvorak 3,206,000(1)
Daniel Sprong 3,140,000(4)
Sergei Bobrovsky 2,423,000(5)
Jake Muzzin 2,222,222(1)
Mike Matheson 2,000,000(1)
Gustav Nyquist 1,564,050(4)
Olli Maatta 1,032,000(1)
Kiefer Sherwood 927,025(4)
Justin Danforth 666,000(4)
Miles Wood 501,000(4)


 Farm Payroll

Casey DeSmith 462,500(4)
Mike Hoffman 285,000(1)
Danton Heinen 214,100(2)
Matias Maccelli 179,400(5)
Luke Evangelista 100,000(2)
Juuso Parssinen 100,000(2)
Filip Roos 90,000(2)
Filip Zadina 77,300(1)
Mads Sogaard 75,000(5)
Connor McMichael 75,000(5)
MacKenzie Entwistle 75,000(5)
Urho Vaakanainen 75,000(5)
Peyton Krebs 75,000(2)
Jacob Moverare 65,000(3)
Pavol Regenda 60,000(2)
Joe Snively 60,000(2)
Nils Aman 50,100(4)
Cole Guttman 50,000(4)
Michael McCarron 50,000(4)
Brett Seney 35,000(2)
Grigori Denisenko 35,000(2)




Thunder Ba

ArenaThe Castle Arena
Capacity21,000
Ticket Price$50.00


Income

Current Funds$110,602,243
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$81,969,000
Farm Payroll$3,303,000
Prospect Fees$116,650
Coach$1,000,000
Games Remaining82
Total Game Expenses$1,053,520
Projected Expenses$86,388,650
Projected Balance$24,213,593

Salary Commitment

Year: 40$85,272,000
Year: 41$71,119,800
Year: 42$34,458,000
Year: 43$21,581,400

 Pro Payroll

Evander Kane 10,235,000(2)
Darnell Nurse 8,900,000(1)
Mark Scheifele 8,625,000(5)
Seth Jones 7,500,000(4)
Cam Fowler 7,000,000(2)
Joel Edmundson 7,000,000(3)
Anders Lee 5,463,000(2)
Andre Burakovsky 4,370,000(3)
Jaden Schwartz 3,950,000(2)
Mathew Barzal 3,627,000(2)
Brock Boeser 3,206,000(2)
Jordan Binnington 2,040,000(4)
Charlie Lindgren 1,560,000(4)
Kirby Dach 1,527,000(1)
Eric Staal 1,527,000(1)
Lucas Raymond 1,527,000(5)
Ty Smith 1,328,000(3)
Jarred Tinordi 1,000,000(1)
Juuso Valimaki 1,000,000(2)
Gabriel Vilardi 584,000(2)


 Farm Payroll

Anton Forsberg 630,000(1)
Zach Whitecloud 451,300(2)
Zach Sanford 256,200(1)
Joel Farabee 210,500(2)
Cameron York 152,700(5)
Erik Brannstrom 132,800(1)
John Marino 129,200(1)
Cole Perfetti 126,700(5)
Nick Perbix 100,000(2)
Marcus Bjork 100,000(2)
Pavel Dorofeyev 100,000(2)
Stanislav Svozil 90,000(2)
Egor Sokolov 90,000(2)
Brock Faber 90,000(2)
Juraj Slafkovsky 80,000(2)
Spencer Knight 66,100(3)
Jakob Pelletier 60,000(2)
Anders Bjork 57,500(3)
Nico Sturm 55,000(3)
Calle Rosen 50,000(1)
Ronnie Attard 50,000(4)
Jack Drury 40,000(2)
Ville Heinola 40,000(2)
Shane Wright 40,000(2)
Olle Lycksell 35,000(2)
Tyce Thompson 35,000(2)
Filip Kral 35,000(2)




Regina

ArenaThe Castle
Capacity21,000
Ticket Price$45.00


Income

Current Funds$212,620,322
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$82,049,678
Farm Payroll$1,612,260
Prospect Fees$59,000
Coach$1,000,000
Games Remaining82
Total Game Expenses$1,033,182
Projected Expenses$84,720,938
Projected Balance$127,899,384

Salary Commitment

Year: 40$83,661,938
Year: 41$76,682,379
Year: 42$49,531,804
Year: 43$13,488,003

 Pro Payroll

Elias Lindholm 11,005,100(3)
Roman Josi 8,200,000(3)
Colton Parayko 7,500,000(3)
Erik Cernak 7,350,000(5)
Jamie Oleksiak 5,851,525(2)
Adam Henrique 5,851,525(2)
Nicklas Backstrom 5,851,525(2)
Justin Faulk 4,800,000(3)
Oliver Bjorkstrand 4,370,000(3)
Viktor Arvidsson 3,910,000(2)
Mario Ferraro 2,788,000(5)
Elvis Merzlikins 2,550,000(1)
Ville Husso 2,550,000(2)
Frederick Gaudreau 2,141,000(1)
Marcus Pettersson 2,003,000(1)
Adam Boqvist 1,328,000(2)
Jordan Martinook 1,000,001(4)
Sammy Blais 1,000,001(4)
Adam Erne 1,000,001(4)
Wade Allison 1,000,000(2)


 Farm Payroll

Paul Stastny 350,000(2)
Jimmy Vesey 138,000(2)
Radim Zohorna 118,700(3)
Ryan Lomberg 100,000(4)
Austin Watson 100,000(4)
Jack Quinn 100,000(2)
Drew Helleson 90,000(2)
Jackson LaCombe 90,000(2)
Adam Huska 80,000(1)
Philip Broberg 75,000(5)
Jan Jenik 75,000(5)
Scott Reedy 55,559(1)
Tyler Benson 50,001(3)
Josef Korenar 50,000(1)
Michael McNiven 50,000(1)
Justin Bailey 50,000(1)
Simon Holmstrom 40,000(2)




Winnipeg

ArenaBellMTS Iceplex
Capacity21,000
Ticket Price$40.00


Income

Current Funds$391,294,871
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$73,428,000
Farm Payroll$2,786,200
Prospect Fees$129,200
Coach$1,000,000
Games Remaining82
Total Game Expenses$943,212
Projected Expenses$77,343,400
Projected Balance$313,951,471

Salary Commitment

Year: 40$76,214,200
Year: 41$35,059,700
Year: 42$26,253,900
Year: 43$10,515,400

 Pro Payroll

Alex Tuch 10,235,000(1)
Sam Reinhart 6,153,000(5)
Nick Schmaltz 5,463,000(3)
Connor Hellebuyck 5,340,000(1)
Bo Horvat 5,189,000(1)
Taylor Hall 5,050,000(2)
Travis Hamonic 4,750,000(1)
Zach Werenski 4,690,000(1)
Evgeny Kuznetsov 4,370,000(3)
Ilya Mikheyev 3,450,000(5)
Scott Laughton 3,450,000(1)
Alexandre Carrier 3,128,000(3)
Alexander Romanov 2,720,000(3)
Antti Raanta 1,877,000(2)
Ryan Lindgren 1,830,000(1)
Sam Lafferty 1,673,000(1)
Andrew Peeke 1,560,000(1)
Andrei Kuzmenko 1,000,000(1)
Luke Hughes 1,000,000(2)
Ryan Reaves 500,000(1)


 Farm Payroll

Torey Krug 425,000(1)
Teddy Blueger 258,800(2)
Morgan Frost 209,300(5)
Carl Grundstrom 192,300(4)
Sebastian Aho D 186,200(1)
Zemgus Girgensons 150,000(1)
Klim Kostin 148,600(5)
Arthur Kaliyev 126,700(5)
Simon Edvinsson 100,000(2)
Cole Sillinger 100,000(2)
Ty Dellandrea 100,000(2)
Kaapo Kakko 90,000(1)
Max Jones 90,000(2)
Wyatt Kaiser 90,000(2)
Brett Howden 86,300(1)
Thomas Harley 85,500(5)
Joseph Woll 75,000(5)
Benoit-Olivier Groulx 75,000(5)
Jake Neighbours 70,000(2)
Nils Hoglander 57,500(3)
Samuel Knazko 35,000(2)
Riley Tufte 35,000(2)




Banff

ArenaThe Doghouse
Capacity21,000
Ticket Price$50.00


Income

Current Funds$77,431,191
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$84,149,200
Farm Payroll$5,089,600
Prospect Fees$225,595
Coach$1,000,000
Games Remaining82
Total Game Expenses$1,103,224
Projected Expenses$90,464,395
Projected Balance-$13,033,204

Salary Commitment

Year: 40$89,238,800
Year: 41$78,363,900
Year: 42$57,365,400
Year: 43$45,772,400

 Pro Payroll

Matt Duchene 12,000,200(2)
Brayden Point 9,430,000(4)
Valeri Nichushkin 8,625,000(4)
Patrice Bergeron 7,590,000(1)
Rasmus Ristolainen 7,100,000(4)
Phillip Danault 7,100,000(4)
Joe Pavelski 6,728,000(5)
Alex Killorn 5,463,000(3)
Brady Skjei 5,350,000(3)
Rasmus Andersson 5,136,000(2)
Max Pacioretty 3,140,000(5)
Frederik Andersen 1,560,000(4)
Brandon Hagel 1,267,000(1)
Rafael Harvey-Pinard 1,000,000(2)
Calle Jarnkrok 505,000(3)
Dmitry Kulikov 505,000(4)
Alec Martinez 505,000(4)
Erik Gudbranson 505,000(1)
Stuart Skinner 390,000(1)
Trevor van Riemsdyk 250,000(1)


 Farm Payroll

Ondrej Palat 444,000(2)
Michael Bunting 437,000(2)
Matt Grzelcyk 425,000(1)
Jonathan Quick 400,000(2)
Nicolas Roy 314,000(2)
Andrew Mangiapane 299,000(5)
Logan Stanley 243,000(2)
Samuel Girard 243,000(2)
Taylor Raddysh 239,200(1)
Ethan Bear 234,000(2)
Justin Schultz 225,000(3)
Conor Garland 214,100(5)
Tanner Jeannot 192,300(2)
Michael Kesselring 156,000(5)
Sam Montembeault 133,700(1)
Artem Zub 110,000(4)
Conor Timmins 100,000(2)
Shane Pinto 100,000(2)
Aliaksei Protas 75,000(5)
Mark Kastelic 75,000(1)
Alexander Kerfoot 50,500(4)
Michael Eyssimont 50,500(4)
Daniil Miromanov 50,000(4)
Samuel Ersson 50,000(2)
Vladislav Namestnikov 50,000(3)
Bobby McMann 50,000(4)
Elliot Desnoyers 35,000(2)
Trey Fix-Wolansky 35,000(2)
Matthew Phillips 35,000(2)
Mackenzie Blackwood 24,300(4)




Sudbury

ArenaThe Office
Capacity21,000
Ticket Price$50.00


Income

Current Funds$781,443,471
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$92,777,000
Farm Payroll$2,933,291
Prospect Fees$49,500
Coach$1,000,000
Games Remaining82
Total Game Expenses$1,179,997
Projected Expenses$96,759,791
Projected Balance$684,683,680

Salary Commitment

Year: 40$95,710,291
Year: 41$69,432,791
Year: 42$49,242,465
Year: 43$17,698,165

 Pro Payroll

Steven Stamkos 10,235,000(1)
Mikko Rantanen 10,235,000(4)
Alex Pietrangelo 8,900,000(3)
Morgan Rielly 8,900,000(2)
Drew Doughty 8,900,000(1)
Tom Wilson 8,050,000(3)
Tage Thompson 7,590,000(3)
Jake McCabe 5,350,000(3)
Josh Morrissey 5,350,000(2)
Dylan Strome 3,206,000(2)
Nicolas Hague 2,720,000(1)
Carter Hart 2,708,000(1)
Colton Sissons 2,225,000(4)
Kyle Palmieri 2,125,000(4)
Andrew Copp 1,985,000(4)
Dylan Cozens 1,267,000(3)
Jason Dickinson 1,093,000(2)
Jeff Skinner 1,064,000(1)
David Krejci 685,000(4)
Adin Hill 189,000(1)


 Farm Payroll

Matt Dumba 475,000(2)
Anthony Cirelli 320,600(2)
Dillon Dube 279,500(1)
Jack Roslovic 269,100(2)
Nick Bonino 220,000(3)
Dante Fabbro 182,000(1)
Max Domi 167,300(3)
Adam Ruzicka 115,600(5)
Cale Fleury 100,000(2)
Anthony Richard 90,000(2)
Dylan Guenther 90,000(2)
Joseph Veleno 75,000(5)
Daniil Tarasov 75,000(5)
Ivan Prosvetov 75,000(5)
Gabriel Carlsson 66,600(2)
Sonny Milano 52,553(4)
Mark Friedman 52,513(2)
Tomas Nosek 52,513(2)
Tyler Angle 50,013(4)
Dylan Holloway 50,000(2)
Alexander Holtz 40,000(2)
Frederic Allard 35,000(2)




Medicine H

ArenaThe Jungle
Capacity21,000
Ticket Price$60.00


Income

Current Funds$339,784,744
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$89,720,000
Farm Payroll$2,421,800
Prospect Fees$85,267
Coach$1,000,000
Games Remaining82
Total Game Expenses$1,136,915
Projected Expenses$93,227,067
Projected Balance$246,557,677

Salary Commitment

Year: 40$92,141,800
Year: 41$84,021,200
Year: 42$39,425,600
Year: 43$29,061,700

 Pro Payroll

Pavel Buchnevich 9,430,000(4)
Kirill Kaprizov 9,212,000(2)
Tomas Hertl 8,625,000(2)
Marc-Andre Fleury 8,500,000(2)
Ben Chiarot 8,200,000(2)
Mikhail Sergachev 8,010,000(2)
Thomas Chabot 4,513,000(4)
Kevin Hayes 4,370,000(3)
Nino Niederreiter 4,370,000(4)
Jonathan Huberdeau 3,910,000(5)
Jared McCann 3,597,000(3)
Martin Fehervary 3,563,000(4)
Brian Dumoulin 2,600,000(1)
Vladislav Gavrikov 2,340,000(1)
Matt Roy 2,340,000(1)
Joonas Korpisalo 2,040,000(4)
Alexander Wennberg 2,000,000(3)
Logan O'Connor 800,000(4)
Nick Bjugstad 750,000(2)
Brock McGinn 550,000(2)


 Farm Payroll

Anthony Duclair 320,600(1)
Caleb Jones 234,000(4)
Jakob Silfverberg 218,500(1)
Dominik Kubalik 214,100(2)
Alex Nedeljkovic 187,700(1)
Jamie Drysdale 156,000(3)
Anton Lundell 126,700(5)
Brendan Gallagher 110,000(2)
Andreas Englund 100,000(2)
Scott Harrington 100,000(2)
Ryan Poehling 75,000(3)
Kale Clague 75,000(3)
Victor Soderstrom 75,000(5)
Corey Schueneman 75,000(2)
Collin Delia 65,000(3)
Sam Steel 63,300(1)
Parker Kelly 59,500(2)
Felix Sandstrom 55,000(2)
Craig Anderson 50,500(1)
Dennis Cholowski 35,000(2)
Jack Studnicka 25,900(3)




Red Deer

ArenaThe House
Capacity21,000
Ticket Price$70.00


Income

Current Funds$194,603,123
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$92,453,000
Farm Payroll$2,947,200
Prospect Fees$55,400
Coach$1,000,000
Games Remaining82
Total Game Expenses$1,176,288
Projected Expenses$96,455,600
Projected Balance$98,147,523

Salary Commitment

Year: 40$95,400,200
Year: 41$66,456,200
Year: 42$38,973,900
Year: 43$25,159,000

 Pro Payroll

Mitchell Marner 10,235,000(1)
John Tavares 8,625,000(2)
Jacob Trouba 7,000,000(1)
Claude Giroux 6,728,000(4)
Jack Eichel 5,907,000(3)
Ryan Pulock 5,350,000(2)
Jacob Markstrom 5,340,000(2)
Andrei Svechnikov 4,676,000(4)
Brett Pesce 4,500,000(3)
Brandon Montour 4,250,000(1)
Carter Verhaeghe 3,910,000(2)
Sean Monahan 3,910,000(5)
Jake Middleton 3,800,000(5)
T.J. Oshie 3,617,000(1)
Jake DeBrusk 3,140,000(2)
Patrick Kane 3,000,000(4)
Trevor Zegras 2,753,000(3)
Mattias Samuelsson 2,720,000(5)
Pavel Zacha 2,392,000(1)
Matt Murray 600,000(1)


 Farm Payroll

Blake Coleman 400,000(1)
Christopher Tanev 300,000(1)
Andreas Athanasiou 300,000(3)
Calvin Petersen 250,000(3)
Connor Brown 200,000(4)
Kasperi Kapanen 192,300(2)
Tyler Johnson 150,000(1)
Colin White 130,000(2)
Connor Mackey 100,000(2)
Jonathan Kovacevic 100,000(2)
Mathieu Olivier 100,000(2)
Kent Johnson 100,000(2)
Lukas Dostal 75,000(5)
Nicholas Robertson 70,000(2)
Oskar Steen 55,000(2)
Andreas Johnsson 55,000(3)
Joey Daccord 55,000(2)
Colin Miller 55,000(2)
Nate Schmidt 55,000(2)
Jake Livingstone 50,000(4)
Drew O'Connor 49,900(3)
Alex Steeves 35,000(2)
Jonathan Gruden 35,000(2)
Nikita Soshnikov 35,000(2)




Swift Curr

ArenaThe Stables
Capacity21,000
Ticket Price$50.00


Income

Current Funds$380,885,452
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$93,387,000
Farm Payroll$1,553,579
Prospect Fees$60,267
Coach$500,000
Games Remaining82
Total Game Expenses$1,164,644
Projected Expenses$95,500,846
Projected Balance$285,384,606

Salary Commitment

Year: 40$81,657,066
Year: 41$58,772,566
Year: 42$47,914,200
Year: 43$0,000

 Pro Payroll

Connor McDavid 10,235,000(3)
Nikita Kucherov 9,430,000(3)
Tyler Bertuzzi 8,635,000(1)
Zach Hyman 8,050,000(1)
Dmitry Orlov 7,500,000(3)
Adam Fox 7,120,000(3)
Ryan Graves 7,000,000(3)
Justin Holl 6,500,000(3)
Alex DeBrincat 5,865,000(0)
Mattias Ekholm 4,750,000(1)
Thatcher Demko 4,500,000(2)
Jakub Vrana 3,450,000(2)
Brandon Carlo 2,448,000(0)
Patrik Laine 1,794,000(0)
Vitek Vanecek 1,404,000(2)
Luke Kunin 1,000,000(0)
Lukas Rousek 1,000,000(2)
Matty Beniers 1,000,000(1)
Dylan Gambrell 856,000(0)
Nick Foligno 850,000(0)


 Farm Payroll

Jake Bean 244,800(1)
Kailer Yamamoto 132,800(2)
Cal Foote 129,200(3)
Timothy Liljegren 100,000(0)
Alec Regula 90,000(0)
Travis Dermott 87,000(1)
Denis Malgin 80,000(2)
Brandt Clarke 70,000(2)
Spencer Martin 70,000(0)
Matt Luff 67,200(1)
Matthew Highmore 58,000(0)
Maxim Mamin 52,500(0)
Ross Johnston 51,513(2)
Colin Blackwell 50,500(1)
Carson Meyer 50,053(2)
Brendan Perlini 50,013(0)
Tucker Poolman 50,000(0)
Dysin Mayo 50,000(2)
Charles Hudon 35,000(2)
Maxime Lajoie 35,000(2)




St. John's

ArenaThe Pen
Capacity21,000
Ticket Price$80.00


Income

Current Funds$449,531,117
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$85,572,111
Farm Payroll$1,458,900
Prospect Fees$110,180
Coach$1,000,000
Games Remaining82
Total Game Expenses$1,074,893
Projected Expenses$88,141,191
Projected Balance$361,389,926

Salary Commitment

Year: 40$78,981,511
Year: 41$71,909,511
Year: 42$52,536,511
Year: 43$29,388,511

 Pro Payroll

Timo Meier 9,430,000(3)
Erik Karlsson 8,900,000(3)
Reilly Smith 7,770,000(0)
Vincent Trocheck 7,111,111(4)
Filip Forsberg 6,153,000(4)
Quinn Hughes 5,850,000(5)
MacKenzie Weegar 5,350,000(5)
Hampus Lindholm 5,300,000(2)
Luke Schenn 5,000,000(2)
Andrei Vasilevskiy 4,920,000(2)
Drake Batherson 4,644,000(4)
Martin Necas 3,128,000(1)
Tim Stutzle 2,753,000(2)
Clayton Keller 1,527,000(1)
Marcus Johansson 1,525,000(3)
Eetu Luostarinen 1,486,000(3)
Jeremy Swayman 1,458,000(3)
Jack Hughes 1,267,000(1)
Jake Sanderson 1,000,000(1)
Owen Power 1,000,000(2)


 Farm Payroll

Jonathan Drouin 299,000(3)
Robby Fabbri 279,500(0)
Trent Frederic 170,400(4)
Nikolai Knyzhov 100,000(2)
Mason McTavish 100,000(2)
Alexander Alexeyev 100,000(2)
Beck Malenstyn 100,000(1)
Paul Cotter 55,000(4)
Walker Duehr 55,000(4)
Jack Johnson 50,000(2)
Kyle Burroughs 50,000(3)
Martin Kaut 50,000(2)
Marc-Edouard Vlasic 50,000(1)




Jasper

ArenaThe Park
Capacity21,000
Ticket Price$105.00


Income

Current Funds$454,216,667
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$96,298,000
Farm Payroll$1,957,300
Prospect Fees$68,165
Coach$1,000,000
Games Remaining82
Total Game Expenses$1,211,262
Projected Expenses$99,323,465
Projected Balance$354,893,202

Salary Commitment

Year: 40$97,996,300
Year: 41$42,476,800
Year: 42$23,341,800
Year: 43$18,793,000

 Pro Payroll

Mika Zibanejad 9,430,000(1)
Jeff Petry 8,900,000(1)
Devon Toews 8,200,000(4)
Erik Johnson 7,500,000(1)
Auston Matthews 7,165,000(1)
Dougie Hamilton 7,000,000(2)
Chris Kreider 6,153,000(1)
Sebastian Aho 5,906,000(5)
David Savard 5,500,000(2)
Jamie Benn 4,888,000(1)
Ilya Sorokin 4,500,000(3)
Mikael Backlund 3,910,000(1)
Robert Thomas 3,617,000(4)
Artturi Lehkonen 3,450,000(2)
Vladimir Tarasenko 3,450,000(1)
Darcy Kuemper 3,210,000(1)
Jordan Staal 2,760,000(2)
Michael Del Zotto 500,000(4)
Jason Zucker 259,000(0)


 Farm Payroll

Filip Chytil 245,000(4)
Noah Juulsen 100,000(2)
John-Jason Peterka 80,000(2)
Haydn Fleury 75,000(5)
Jesse Ylonen 75,000(1)
Denis Gurianov 75,000(1)
Kieffer Bellows 75,000(1)
Jake Leschyshyn 75,000(1)
Fabian Zetterlund 75,000(5)
John Leonard 75,000(1)
Rasmus Asplund 75,000(1)
Lane Pederson 75,000(1)
Mikael Pyyhtia 75,000(1)
Cole McWard 75,000(1)
Nikita Nesterenko 75,000(1)
Matej Blumel 75,000(1)
Phil Kessel 75,000(4)
Lias Andersson 75,000(1)
Matt Kiersted 60,000(2)
Joona Luoto 50,000(2)
Philipp Grubauer 50,000(4)
Chris Tierney 50,000(2)
Nikita Alexandrov 50,000(2)
Ilya Lyubushkin 50,000(4)
Jacob Peterson 48,800(3)
Alex Turcotte 35,000(2)
Cayden Primeau 13,500(1)




Saskatoon

ArenaThe Pond Arena
Capacity21,000
Ticket Price$50.00


Income

Current Funds$400,292,978
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$95,489,000
Farm Payroll$3,524,700
Prospect Fees$133,445
Coach$1,000,000
Games Remaining82
Total Game Expenses$1,221,307
Projected Expenses$100,147,145
Projected Balance$300,145,833

Salary Commitment

Year: 40$99,013,700
Year: 41$79,107,700
Year: 42$42,991,900
Year: 43$27,743,600

 Pro Payroll

J.T. Miller 10,235,000(2)
Tyler Toffoli 10,000,000(2)
Alex Ovechkin 8,188,000(3)
Cale Makar 7,120,000(1)
Vince Dunn 7,000,000(4)
Jani Hakanpaa 7,000,000(5)
Chandler Stephenson 6,000,000(2)
Brad Marchand 5,907,000(4)
Nick Suzuki 4,676,000(3)
Scott Mayfield 4,250,000(1)
William Nylander 4,064,000(1)
Simon Benoit 4,038,000(2)
Jake Walman 3,800,000(5)
Tristan Jarry 3,210,000(5)
Sean Durzi 3,154,000(2)
Jake Oettinger 2,138,000(1)
Noel Acciari 2,000,000(3)
Eric Robinson 1,501,000(1)
Owen Tippett 983,000(2)
Erik Gustafsson 225,000(1)


 Farm Payroll

Josh Norris 619,800(2)
Travis Sanheim 300,000(4)
Brett Kulak 260,000(3)
Dakota Joshua 214,100(5)
Ben Harpur 200,300(1)
Dan Vladar 180,000(5)
Noah Cates 179,400(2)
Oliver Wahlstrom 152,700(1)
Mathieu Joseph 150,100(1)
Steven Lorentz 132,500(4)
Riley Stillman 115,500(2)
Max Comtois 104,900(1)
Alex Lyon 100,000(3)
Calvin de Haan 100,000(2)
Dennis Gilbert 100,000(2)
Lukas Reichel 100,000(2)
Pierre-Olivier Joseph 100,000(2)
Pontus Holmberg 80,000(2)
Michael Pezzetta 75,000(2)
Jacob Bernard-Docker 70,000(2)
Scott Perunovich 50,000(2)
Mathew Knies 50,000(2)
Nolan Foote 35,000(2)
Marian Studenic 31,100(2)
Erik Kallgren 24,300(3)




The Pas

ArenaGordon Lathlin Memorial
Capacity21,000
Ticket Price$50.00


Income

Current Funds$59,744,185
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$89,610,000
Farm Payroll$2,329,100
Prospect Fees$76,170
Coach$1,000,000
Games Remaining82
Total Game Expenses$1,134,333
Projected Expenses$93,015,270
Projected Balance-$33,271,085

Salary Commitment

Year: 40$91,939,100
Year: 41$81,898,100
Year: 42$53,804,100
Year: 43$33,861,100

 Pro Payroll

Nazem Kadri 10,235,000(2)
Boone Jenner 8,050,000(3)
Kyle Connor 8,050,000(5)
Noah Hanifin 7,350,000(3)
Rickard Rakell 5,000,000(4)
Johnny Gaudreau 4,888,000(5)
Jonathan Marchessault 4,888,000(2)
Igor Shesterkin 4,871,000(1)
Gustav Forsling 4,750,000(4)
Brayden McNabb 4,750,000(1)
Dylan DeMelo 4,250,000(5)
Pierre-Luc Dubois 4,097,000(2)
Elias Pettersson 4,097,000(3)
Evan Bouchard 4,061,000(2)
Ian Cole 3,100,000(4)
Dawson Mercer 2,424,000(5)
Christian Fischer 2,303,000(2)
Arber Xhekaj 1,000,000(2)
Kaiden Guhle 1,000,000(2)
Kevin Lankinen 446,000(3)


 Farm Payroll

Teuvo Teravainen 520,000(4)
Vincent Desharnais 320,000(4)
Jesper Fast 300,000(1)
David Rittich 250,000(2)
Jesperi Kotkaniemi 179,400(4)
Yegor Sharangovich 170,400(4)
Jalen Chatfield 120,000(1)
Jake Evans 109,300(4)
Kirill Marchenko 100,000(2)
Radek Faksa 100,000(4)
Ridly Greig 90,000(2)
Liam Foudy 70,000(2)




Whitecourt

ArenaThe Wolverines Den
Capacity21,000
Ticket Price$65.00


Income

Current Funds$534,522,466
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$90,664,100
Farm Payroll$2,293,200
Prospect Fees$101,500
Coach$1,000,000
Games Remaining82
Total Game Expenses$1,147,059
Projected Expenses$94,058,800
Projected Balance$440,463,666

Salary Commitment

Year: 40$92,957,300
Year: 41$81,294,000
Year: 42$66,948,800
Year: 43$48,950,500

 Pro Payroll

Roope Hintz 9,430,000(5)
Kris Letang 8,900,000(5)
Anze Kopitar 8,453,000(3)
Kevin Fiala 8,050,000(5)
Charlie McAvoy 8,010,000(2)
Rasmus Dahlin 6,230,000(1)
Miro Heiskanen 5,850,000(4)
Esa Lindell 5,350,000(3)
William Karlsson 5,105,100(1)
Mats Zuccarello 4,644,000(4)
Nico Hischier 4,097,000(3)
Ivan Barbashev 3,250,000(4)
John Gibson 3,150,000(4)
Mikael Granlund 2,990,000(5)
Logan Thompson 2,040,000(5)
Nick Jensen 1,560,000(2)
Mason Marchment 1,000,000(2)
Tyson Foerster 1,000,000(2)
Justin Barron 1,000,000(2)
Matt Benning 555,000(2)


 Farm Payroll

Trevor Moore 299,000(2)
Arvid Soderblom 217,000(2)
Evan Rodrigues 176,000(4)
Philip Tomasino 152,700(1)
Alex Vlasic 132,800(5)
Seth Jarvis 126,700(5)
Calen Addison 126,700(1)
Wyatt Johnston 100,000(2)
Jakub Zboril 100,000(2)
Eeli Tolvanen 98,300(3)
Julien Gauthier 78,700(2)
Alex Newhook 75,000(5)
Nils Lundkvist 75,000(5)
Kole Lind 70,000(2)
Jack Rathbone 70,000(2)
Jake Allen 61,000(4)
Alexander Nylander 60,000(2)
Petr Mrazek 55,500(2)
Zac Jones 50,000(2)
Vitali Kravtsov 50,000(2)
Emil Bemstrom 48,800(1)
Filip Hallander 35,000(2)
Marco Rossi 35,000(2)




Steinbach

ArenaThe Brew Haus
Capacity21,000
Ticket Price$50.00


Income

Current Funds$132,144,248
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$70,499,111
Farm Payroll$2,720,700
Prospect Fees$116,278
Coach$500,000
Games Remaining82
Total Game Expenses$900,440
Projected Expenses$73,836,089
Projected Balance$58,308,159

Salary Commitment

Year: 40$73,219,811
Year: 41$48,513,200
Year: 42$35,490,100
Year: 43$17,405,100

 Pro Payroll

John Klingberg 7,500,000(1)
Martin Jones 7,111,111(1)
Moritz Seider 6,230,000(4)
Ryan O'Reilly 4,888,000(3)
Tyson Barrie 4,250,000(4)
Nikita Zadorov 4,250,000(2)
Ryan McDonagh 4,250,000(3)
Jeremy Lauzon 3,995,000(1)
Alexander Barabanov 3,910,000(5)
Jean-Gabriel Pageau 3,910,000(2)
Cody Ceci 3,800,000(1)
Nick Ritchie 3,450,000(3)
J.T. Compher 2,990,000(2)
Michael Rasmussen 2,815,000(4)
Erik Haula 2,500,000(3)
Nathan Bastian 1,250,000(3)
Danil Gushchin 1,000,000(2)
Scott Wedgewood 1,000,000(3)
Jonatan Berggren 900,000(1)
Marc Staal 500,000(1)


 Farm Payroll

Jeff Carter 312,800(1)
Niko Mikkola 273,000(2)
Oskar Sundqvist 256,200(1)
Pius Suter 192,300(3)
Rudolfs Balcers 170,400(3)
Oskar Lindblom 150,100(2)
Blake Lizotte 150,100(5)
Ryan Donato 150,100(3)
Josh Bailey 150,000(2)
Alexis Lafreniere 126,700(3)
Troy Stecher 115,200(1)
Nicolas Aube-Kubel 86,300(1)
Yegor Zamula 80,000(2)
Boris Katchouk 75,000(2)
Samuel Fagemo 60,000(2)
Rasmus Kupari 57,500(3)
Casey Fitzgerald 50,000(3)
Sam Gagner 50,000(1)
Marco Scandella 50,000(4)
Semyon Varlamov 50,000(2)
Stefan Noesen 50,000(1)
Otto Koivula 35,000(2)
Mattias Janmark 30,000(1)




Hartford

ArenaOcean-view Arena
Capacity21,000
Ticket Price$58.00


Income

Current Funds$268,986,220
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$96,789,000
Farm Payroll$3,127,000
Prospect Fees$44,345
Coach$1,000,000
Games Remaining82
Total Game Expenses$1,231,224
Projected Expenses$100,960,345
Projected Balance$168,025,875

Salary Commitment

Year: 40$99,916,000
Year: 41$79,037,000
Year: 42$64,620,000
Year: 43$45,492,800

 Pro Payroll

Brady Tkachuk 10,235,000(4)
Aleksander Barkov 10,235,000(3)
Mark Stone 9,850,000(4)
Sidney Crosby 9,212,000(1)
Artemi Panarin 8,050,000(2)
Shea Theodore 7,500,000(3)
Logan Couture 4,888,000(1)
Sam Bennett 4,888,000(5)
Jakob Chychrun 4,601,000(5)
Filip Hronek 4,513,000(4)
Adam Pelech 4,250,000(1)
Jesper Bratt 4,097,000(2)
Thomas Novak 4,064,000(4)
Mikey Anderson 3,145,000(5)
Casey Mittelstadt 2,795,000(4)
Charlie Coyle 2,185,000(1)
Jack McBain 1,000,000(2)
Alexandar Georgiev 619,000(3)
Josh Manson 500,000(2)
Filip Gustavsson 162,000(3)


 Farm Payroll

Ryan Hartman 345,000(4)
James van Riemsdyk 275,000(3)
Ross Colton 256,200(5)
Jack Campbell 228,000(1)
Braden Schneider 210,800(5)
Jaroslav Halak 200,000(2)
Henri Jokiharju 183,000(3)
Isaak Phillips 100,000(2)
Kaedan Korczak 100,000(2)
Nick Blankenburg 100,000(2)
Quinton Byfield 98,300(5)
Nick Abruzzese 97,500(4)
Vinnie Hinostroza 97,500(3)
Tyler Tucker 87,500(4)
Tim Berni 80,000(2)
Ian Mitchell 80,000(4)
Dmitri Samorukov 76,500(4)
Jacob Bryson 75,000(5)
Vasily Podkolzin 75,000(5)
Kevin Stenlund 70,000(2)
Dylan Coghlan 67,200(1)
Philipp Kurashev 55,700(3)
Zac Jones 50,000(2)
Noah Gregor 48,800(1)
Adam Beckman 35,000(2)
Will Cuylle 35,000(2)




Minnesota

ArenaThe Packed Arena
Capacity21,000
Ticket Price$63.00


Income

Current Funds$1,051,874,202
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$86,605,000
Farm Payroll$1,201,200
Prospect Fees$70,200
Coach$1,000,000
Games Remaining82
Total Game Expenses$1,083,859
Projected Expenses$88,876,400
Projected Balance$962,997,802

Salary Commitment

Year: 40$87,806,200
Year: 41$67,949,300
Year: 42$40,605,300
Year: 43$11,312,000

 Pro Payroll

David Pastrnak 10,235,000(2)
Nathan MacKinnon 10,235,000(3)
Matthew Tkachuk 9,212,000(2)
Dylan Larkin 8,453,000(3)
Joel Eriksson Ek 7,809,000(4)
Jason Robertson 6,507,000(2)
Lawson Crouse 5,906,000(1)
Brent Burns 5,000,000(1)
Juuse Saros 4,871,000(1)
Ivan Provorov 4,513,000(3)
Matt Boldy 3,128,000(5)
Bowen Byram 3,088,000(3)
K'Andre Miller 2,394,000(3)
Adrian Kempe 2,105,000(1)
Noah Dobson 1,102,000(1)
Sean Kuraly 1,000,000(2)
Ilya Samsonov 547,000(3)
Derek Grant 500,000(1)


 Farm Payroll

Michael McLeod 98,300(1)
William Eklund 90,000(2)
Brett Murray 90,000(2)
Pyotr Kochetkov 75,000(5)
Yegor Chinakhov 75,000(5)
Lassi Thomson 75,000(5)
Brett Leason 75,000(5)
Vladislav Kolyachonok 75,000(5)
Isac Lundestrom 70,000(2)
Gustav Lindstrom 67,200(1)
Ryan McLeod 63,300(3)
Givani Smith 57,400(1)
Cal Clutterbuck 50,000(1)
Nikita Zaitsev 50,000(1)
Robert Hagg 50,000(1)
Justus Annunen 35,000(2)
Lucas Johansen 35,000(2)
Sampo Ranta 35,000(2)
Tristen Robins 35,000(2)




North Dako

ArenaThe Nest
Capacity21,000
Ticket Price$50.00


Income

Current Funds$490,167,239
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$93,329,000
Farm Payroll$779,100
Prospect Fees$173,476
Coach$1,000,000
Games Remaining82
Total Game Expenses$1,161,970
Projected Expenses$95,281,576
Projected Balance$394,885,663

Salary Commitment

Year: 40$94,108,100
Year: 41$59,646,100
Year: 42$21,309,100
Year: 43$5,554,100

 Pro Payroll

Leon Draisaitl 10,235,000(2)
Jake Guentzel 10,235,000(2)
John Carlson 9,430,000(3)
Travis Konecny 9,336,000(1)
Victor Hedman 8,900,000(1)
Brayden Schenn 8,625,000(2)
Tyler Myers 8,150,000(1)
Linus Ullmark 5,340,000(4)
Jordan Kyrou 4,644,000(1)
Yanni Gourde 4,000,000(3)
Carson Soucy 3,200,000(2)
David Kampf 2,185,000(1)
Pheonix Copley 2,100,000(2)
Alex Formenton 1,750,000(3)
Cole Caufield 1,527,000(2)
Jordan Harris 1,000,000(2)
Samuel Bolduc 1,000,000(2)
Rasmus Sandin 672,000(1)
Conor Sheary 500,000(3)
Alex Chiasson 500,000(1)


 Farm Payroll

Warren Foegele 214,100(4)
Tyler Kleven 100,000(2)
Nikita Okhotiuk 100,000(2)
Jonas Rondbjerg 75,000(3)
Jonah Gadjovich 75,000(2)
Jordan Greenway 75,000(1)
Joey Anderson 70,000(2)
Nathan Smith 35,000(2)
Sean Farrell 35,000(2)




Saint Paul

ArenaThe Palace Arena
Capacity21,000
Ticket Price$30.00


Income

Current Funds$178,487,958
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$51,751,000
Farm Payroll$583,500
Prospect Fees$76,450
Coach$500,000
Games Remaining82
Total Game Expenses$645,255
Projected Expenses$52,910,950
Projected Balance$125,577,008

Salary Commitment

Year: 40$52,334,500
Year: 41$45,775,400
Year: 42$31,809,300
Year: 43$17,731,000

 Pro Payroll

Damon Severson 7,500,000(3)
Radko Gudas 7,000,000(4)
Ryan Johansen 5,463,000(2)
Brandon Saad 3,950,000(2)
William Borgen 3,800,000(4)
Anthony Mantha 3,700,000(3)
Jonas Siegenthaler 2,788,000(3)
Anthony Beauvillier 2,303,000(4)
Yakov Trenin 2,303,000(5)
William Carrier 2,185,000(2)
Mark Giordano 2,000,000(1)
Jonathon Merrill 1,750,000(2)
Kaapo Kahkonen 1,404,000(1)
Nick Cousins 1,093,000(1)
Pierre Engvall 1,049,000(1)
Jesse Puljujarvi 863,000(1)
Alexey Toropchenko 750,000(5)
Akira Schmid 750,000(5)
Mark Jankowski 750,000(5)
Egor Afanasyev 350,000(2)


 Farm Payroll

Curtis Lazar 150,100(1)
Kristian Reichel 120,000(2)
Mac Hollowell 80,000(2)
Mike Hardman 75,000(5)
Tyson Jost 68,100(2)
Braden Holtby 50,000(3)
Ukko-Pekka Luukkonen 40,300(3)