Financial Report

(As of Wednesday, Nov 20 2024)

Brandon

ArenaThe Vault
Capacity21,000
Ticket Price$40.00


Income

Current Funds$109,393,716
Home Games Remaining38
Avg. Attendance19,582
Avg. Revenue/Game$1,879,936
Projected Revenue$71,437,568

Expenses

Pro Payroll$83,641,555
Farm Payroll$1,317,400
Prospect Fees$138,880
Coach$500,000
Games Remaining76
Total Game Expenses$1,043,876
Projected Expenses$79,334,579
Projected Balance$101,496,705

Salary Commitment

Year: 40$84,958,955
Year: 41$65,497,900
Year: 42$33,580,500
Year: 43$23,805,500

 Pro Payroll

Alex Pietrangelo 8,900,000(2)
Dylan Larkin 8,453,000(2)
Jason Zucker 7,500,000(1)
Frank Vatrano 7,000,000(4)
Adam Lowry 6,555,000(3)
Brenden Dillon 6,000,000(1)
Barclay Goodrow 5,555,555(1)
Blake Coleman 5,500,000(5)
Dylan DeMelo 4,250,000(4)
Neal Pionk 4,250,000(2)
Reilly Smith 2,795,000(2)
Erik Haula 2,500,000(2)
Anthony Stolarz 2,280,000(5)
Keegan Kolesar 2,220,000(2)
Mason Appleton 2,185,000(3)
Connor Ingram 1,560,000(4)
Kevin Bahl 1,560,000(2)
Morgan Geekie 1,328,000(4)
Sean Walker 1,000,000(3)
Josh Doan 1,000,000(2)
Barrett Hayton 750,000(5)
Vladislav Namestnikov 500,000(4)


 Farm Payroll

J.J. Moser 239,400(2)
Dylan Samberg 182,000(4)
Josh Mahura 130,500(5)
Axel Jonsson Fjallby 125,000(1)
Jesper Boqvist 75,000(5)
Joel Hofer 75,000(4)
Connor Dewar 75,000(4)
Jansen Harkins 60,000(1)
Morgan Barron 55,500(1)
Michael Carcone 50,000(1)
David Gustafsson 50,000(4)
Jaret Anderson-Dolan 50,000(4)
Aidan McDonough 40,000(1)
Aatu Raty 40,000(1)
Thomas Bordeleau 35,000(1)
Daemon Hunt 35,000(3)




St. Albert

ArenaThe Panhandle
Capacity21,000
Ticket Price$60.00


Income

Current Funds$93,203,904
Home Games Remaining37
Avg. Attendance11,998
Avg. Revenue/Game$1,727,820
Projected Revenue$63,929,340

Expenses

Pro Payroll$75,466,050
Farm Payroll$2,021,303
Prospect Fees$63,470
Coach$500,000
Games Remaining76
Total Game Expenses$951,839
Projected Expenses$72,339,787
Projected Balance$84,793,457

Salary Commitment

Year: 40$77,487,353
Year: 41$51,956,953
Year: 42$47,003,953
Year: 43$29,523,400

 Pro Payroll

Evgeni Malkin 10,750,000(1)
Kris Letang 8,900,000(4)
Bryan Rust 6,600,000(1)
Anthony Duclair 5,200,000(5)
Ryan Nugent-Hopkins 4,888,000(2)
Troy Terry 4,643,000(1)
Jaccob Slavin 4,500,000(5)
Nikolaj Ehlers 3,910,000(3)
Cam Talbot 3,887,000(5)
Shayne Gostisbehere 3,700,000(3)
Nicolas Hague 3,534,000(5)
Ivan Barbashev 3,250,000(3)
Daniel Sprong 3,140,000(3)
Sergei Bobrovsky 2,423,000(4)
Gustav Nyquist 1,564,050(3)
Luke Evangelista 1,000,000(1)
Jan Rutta 800,000(3)
Mark Giordano 777,000(1)
Marc-Edouard Vlasic 750,000(1)
Connor McMichael 750,000(4)
Michael McCarron 500,000(3)


 Farm Payroll

Ryan Johansen 546,300(1)
Danton Heinen 214,100(1)
Matias Maccelli 179,400(4)
Evan Rodrigues 176,000(3)
Juuso Parssinen 100,000(1)
Kiefer Sherwood 92,703(3)
Jakob Silfverberg 75,000(1)
MacKenzie Entwistle 75,000(4)
Urho Vaakanainen 75,000(4)
Peyton Krebs 75,000(1)
Justin Danforth 66,600(3)
Jacob Moverare 65,000(2)
Jake Allen 61,000(3)
Nils Aman 50,100(3)
Miles Wood 50,100(3)
Cole Guttman 50,000(3)
Hendrix Lapierre 35,000(3)
Kevin Korchinski 35,000(3)




Thunder Ba

ArenaThe Castle Arena
Capacity21,000
Ticket Price$50.00


Income

Current Funds$173,624,585
Home Games Remaining37
Avg. Attendance18,829
Avg. Revenue/Game$2,259,480
Projected Revenue$83,600,760

Expenses

Pro Payroll$85,793,000
Farm Payroll$1,732,500
Prospect Fees$125,350
Coach$1,000,000
Games Remaining75
Total Game Expenses$1,081,108
Projected Expenses$81,083,095
Projected Balance$176,142,250

Salary Commitment

Year: 40$87,525,500
Year: 41$46,853,500
Year: 42$45,166,500
Year: 43$33,321,500

 Pro Payroll

Evander Kane 10,235,000(1)
Mark Scheifele 8,625,000(4)
Darnell Nurse 8,200,000(5)
Seth Jones 7,500,000(3)
Cam Fowler 7,000,000(1)
Chandler Stephenson 6,000,000(1)
Brent Burns 5,000,000(5)
Andrei Vasilevskiy 4,920,000(1)
Mathew Barzal 3,627,000(1)
Brock Boeser 3,206,000(1)
John Marino 3,000,000(5)
Nick Foligno 2,600,000(3)
David Perron 2,260,000(4)
Joel Farabee 2,105,000(1)
Darcy Kuemper 1,800,000(5)
Charlie Lindgren 1,560,000(3)
Cameron York 1,527,000(4)
Lucas Raymond 1,527,000(4)
Cole Perfetti 1,267,000(4)
Pavel Dorofeyev 1,000,000(1)
Brock Faber 900,000(1)
Juraj Slafkovsky 800,000(1)
Gabriel Vilardi 584,000(1)
Nico Sturm 550,000(2)


 Farm Payroll

Joel Edmundson 700,000(2)
Andre Burakovsky 437,000(2)
Erik Brannstrom 115,500(4)
Olen Zellweger 100,000(3)
Nick Perbix 100,000(1)
Juuso Valimaki 100,000(1)
Jakob Pelletier 60,000(1)
Ronnie Attard 50,000(3)
Matthew Poitras 35,000(3)
Olle Lycksell 35,000(1)




Regina

ArenaThe Castle
Capacity21,000
Ticket Price$35.00


Income

Current Funds$208,620,297
Home Games Remaining38
Avg. Attendance15,591
Avg. Revenue/Game$1,425,976
Projected Revenue$54,187,088

Expenses

Pro Payroll$74,019,636
Farm Payroll$1,587,800
Prospect Fees$151,360
Coach$1,000,000
Games Remaining76
Total Game Expenses$936,083
Projected Expenses$71,142,299
Projected Balance$191,665,086

Salary Commitment

Year: 40$75,607,436
Year: 41$62,898,111
Year: 42$23,666,011
Year: 43$17,916,009

 Pro Payroll

Elias Lindholm 11,005,100(2)
Roman Josi 8,200,000(2)
Colton Parayko 7,500,000(2)
Erik Cernak 7,350,000(4)
Jamie Oleksiak 5,851,525(1)
Justin Faulk 4,800,000(2)
Scott Laughton 4,568,009(5)
Oliver Bjorkstrand 4,370,000(2)
Viktor Arvidsson 3,910,000(1)
Juuse Saros 3,210,000(5)
Mario Ferraro 2,788,000(4)
Carter Hart 1,800,000(3)
Oskar Sundqvist 1,600,000(2)
Jimmy Vesey 1,380,000(1)
Radim Zohorna 1,187,000(2)
Jordan Martinook 1,000,001(3)
Sammy Blais 1,000,001(3)
Wade Allison 1,000,000(1)
Pierre Engvall 750,000(3)
David Kampf 750,000(3)


 Farm Payroll

Ville Husso 255,000(1)
Darren Raddysh 250,000(2)
Michael Eyssimont 160,000(2)
Mike Hoffman 160,000(2)
Adam Boqvist 132,800(1)
Ryan Lomberg 100,000(3)
Adam Erne 100,000(3)
Austin Watson 100,000(3)
Jackson LaCombe 90,000(1)
Colin Blackwell 75,000(3)
Nicolas Aube-Kubel 75,000(3)
Chris Tierney 50,000(1)
Simon Holmstrom 40,000(1)




Winnipeg

ArenaBellMTS Iceplex
Capacity21,000
Ticket Price$40.00


Income

Current Funds$342,017,614
Home Games Remaining38
Avg. Attendance19,459
Avg. Revenue/Game$1,868,032
Projected Revenue$70,985,216

Expenses

Pro Payroll$81,391,000
Farm Payroll$2,287,900
Prospect Fees$184,467
Coach$1,000,000
Games Remaining76
Total Game Expenses$1,034,919
Projected Expenses$78,653,852
Projected Balance$334,348,978

Salary Commitment

Year: 40$83,678,900
Year: 41$62,161,900
Year: 42$46,248,600
Year: 43$38,093,300

 Pro Payroll

Alex Tuch 8,050,000(5)
Zach Werenski 7,500,000(5)
Andrei Kuzmenko 7,500,000(5)
Nick Schmaltz 5,463,000(2)
Taylor Hall 5,050,000(1)
Filip Hronek 4,513,000(3)
Tyler Myers 4,500,000(5)
Tyler Bertuzzi 4,500,000(5)
Evgeny Kuznetsov 4,370,000(2)
Martin Necas 3,627,000(1)
Ilya Mikheyev 3,450,000(4)
Jonathan Drouin 2,990,000(2)
Ryan Lindgren 2,730,000(1)
Alexander Romanov 2,720,000(2)
Teddy Blueger 2,588,000(1)
Timothy Liljegren 2,130,000(1)
Morgan Frost 2,093,000(4)
Jordan Binnington 2,040,000(3)
Antti Raanta 1,877,000(1)
Sean Couturier 1,000,000(3)
Luke Hughes 1,000,000(1)
Cole Sillinger 1,000,000(1)
Jake Neighbours 700,000(1)


 Farm Payroll

Carson Soucy 320,000(1)
Alexandre Carrier 312,800(2)
Carl Grundstrom 192,300(3)
Klim Kostin 148,600(4)
Arthur Kaliyev 126,700(4)
Jayden Struble 100,000(3)
John Ludvig 100,000(3)
Ryker Evans 100,000(3)
Simon Edvinsson 100,000(1)
Ty Dellandrea 100,000(1)
Max Jones 90,000(1)
Wyatt Kaiser 90,000(1)
Kaapo Kakko 75,000(5)
Joseph Woll 75,000(4)
Benoit-Olivier Groulx 75,000(4)
Brett Howden 75,000(1)
Ryan Reaves 75,000(3)
Nils Hoglander 57,500(2)
Jack Drury 40,000(1)
Bobby Brink 35,000(3)




Banff

ArenaThe Doghouse
Capacity21,000
Ticket Price$50.00


Income

Current Funds$88,234,135
Home Games Remaining38
Avg. Attendance16,393
Avg. Revenue/Game$1,967,240
Projected Revenue$74,755,120

Expenses

Pro Payroll$87,822,200
Farm Payroll$3,343,100
Prospect Fees$234,595
Coach$1,000,000
Games Remaining76
Total Game Expenses$1,126,828
Projected Expenses$85,638,927
Projected Balance$77,350,328

Salary Commitment

Year: 40$91,165,300
Year: 41$64,885,100
Year: 42$53,772,100
Year: 43$26,079,100

 Pro Payroll

Matt Duchene 12,000,200(1)
Brayden Point 9,430,000(3)
Valeri Nichushkin 8,625,000(3)
Phillip Danault 7,100,000(3)
Joe Pavelski 6,728,000(4)
Brandon Hagel 5,906,000(1)
Alex Killorn 5,463,000(2)
Brady Skjei 5,350,000(2)
Rasmus Andersson 5,136,000(1)
Stuart Skinner 3,210,000(5)
Max Pacioretty 3,140,000(4)
Derek Forbort 3,100,000(5)
Andrew Mangiapane 2,990,000(4)
Sam Montembeault 2,550,000(5)
Conor Garland 2,141,000(4)
Erik Gudbranson 1,100,000(5)
Artem Zub 1,100,000(3)
Shane Pinto 1,000,000(1)
Alec Martinez 505,000(3)
Alexander Kerfoot 505,000(3)
Samuel Ersson 500,000(1)
Mackenzie Blackwood 243,000(3)


 Farm Payroll

Nicolas Roy 314,000(1)
Jordan Eberle 250,100(4)
Logan Stanley 243,000(1)
Samuel Girard 243,000(1)
Ethan Bear 234,000(1)
Parker Wotherspoon 234,000(1)
Justin Schultz 225,000(2)
Ryan Strome 210,000(5)
Adin Hill 204,000(5)
Michael Kesselring 156,000(4)
Nico Daws 100,000(3)
Conor Timmins 100,000(1)
Rafael Harvey-Pinard 100,000(1)
Aliaksei Protas 75,000(4)
Eric Robinson 75,000(5)
Brian Dumoulin 75,000(5)
Jake Christiansen 75,000(1)
Trevor van Riemsdyk 75,000(5)
Mark Kastelic 75,000(2)
Taylor Raddysh 75,000(1)
Daniil Miromanov 50,000(3)
Dylan Holloway 50,000(1)
Alex Barre-Boulet 35,000(3)
Trey Fix-Wolansky 35,000(1)
Matthew Phillips 35,000(1)




Sudbury

ArenaThe Office
Capacity21,000
Ticket Price$50.00


Income

Current Funds$593,552,335
Home Games Remaining38
Avg. Attendance18,801
Avg. Revenue/Game$2,256,120
Projected Revenue$85,732,560

Expenses

Pro Payroll$94,679,190
Farm Payroll$2,635,735
Prospect Fees$53,700
Coach$1,000,000
Games Remaining76
Total Game Expenses$1,199,617
Projected Expenses$91,170,921
Projected Balance$588,113,974

Salary Commitment

Year: 40$97,314,925
Year: 41$81,027,312
Year: 42$62,057,012
Year: 43$50,167,587

 Pro Payroll

Steven Stamkos 10,555,555(5)
Mikko Rantanen 10,235,000(3)
Charlie Coyle 10,111,555(5)
Bo Horvat 10,111,555(5)
Morgan Rielly 8,900,000(1)
Mike Matheson 8,900,000(5)
Tom Wilson 8,050,000(2)
Tage Thompson 7,590,000(2)
Aaron Ekblad 5,550,000(5)
Josh Morrissey 5,350,000(1)
Tristan Jarry 3,210,000(4)
Dylan Cozens 1,267,000(2)
Dylan Guenther 900,000(1)
Josh Brown 760,000(5)
Nick Leddy 760,000(2)
Sonny Milano 525,525(3)
Bobby McMann 500,000(3)
Sam Carrick 500,000(2)
Corey Perry 500,000(1)
Ukko-Pekka Luukkonen 403,000(2)


 Farm Payroll

Thomas Novak 406,400(3)
Stefan Noesen 311,122(5)
Jordan Staal 276,000(1)
Jack Roslovic 269,100(1)
Colton Sissons 222,500(3)
Henri Jokiharju 183,000(2)
Max Domi 167,300(2)
Dante Fabbro 167,200(4)
Adam Ruzicka 115,600(4)
Cody Glass 75,000(5)
Travis Dermott 75,000(5)
Daniil Tarasov 75,000(4)
Ivan Prosvetov 75,000(4)
Dillon Dube 75,000(5)
Mark Friedman 52,513(1)
Spencer Stastney 50,000(2)
Alexander Holtz 40,000(1)




Medicine H

ArenaThe Jungle
Capacity21,000
Ticket Price$60.00


Income

Current Funds$324,467,873
Home Games Remaining39
Avg. Attendance13,076
Avg. Revenue/Game$1,883,016
Projected Revenue$73,437,624

Expenses

Pro Payroll$90,620,000
Farm Payroll$1,799,100
Prospect Fees$103,267
Coach$1,000,000
Games Remaining77
Total Game Expenses$1,140,517
Projected Expenses$87,819,784
Projected Balance$310,085,713

Salary Commitment

Year: 40$92,419,100
Year: 41$57,352,600
Year: 42$52,386,700
Year: 43$20,496,700

 Pro Payroll

Pavel Buchnevich 9,430,000(3)
Kirill Kaprizov 9,212,000(1)
Tomas Hertl 8,625,000(1)
Ben Chiarot 8,200,000(1)
Mikhail Sergachev 8,010,000(1)
Drew Doughty 6,900,000(5)
Thomas Chabot 4,513,000(3)
Nino Niederreiter 4,370,000(3)
Jonathan Huberdeau 3,910,000(4)
Vladislav Gavrikov 3,800,000(5)
Mikael Backlund 3,700,000(3)
Jared McCann 3,597,000(2)
Martin Fehervary 3,563,000(3)
Elvis Merzlikins 2,900,000(5)
Laurent Brossoit 2,700,000(4)
Joonas Korpisalo 2,040,000(3)
Cam Atkinson 1,000,000(3)
Ty Emberson 1,000,000(3)
Casey Cizikas 850,000(3)
Logan O'Connor 800,000(3)
Ryan Poehling 750,000(2)
Nick Bjugstad 750,000(1)


 Farm Payroll

Kevin Hayes 437,000(2)
T.J. Oshie 390,000(3)
Caleb Jones 234,000(3)
Jamie Drysdale 156,000(2)
Anton Lundell 126,700(4)
Brendan Gallagher 110,000(1)
Scott Harrington 100,000(1)
Troy Stecher 85,000(5)
Sam Steel 75,000(5)
Parker Kelly 59,500(1)
Jack Studnicka 25,900(2)




Red Deer

ArenaThe House
Capacity21,000
Ticket Price$70.00


Income

Current Funds$202,756,762
Home Games Remaining38
Avg. Attendance12,108
Avg. Revenue/Game$2,034,200
Projected Revenue$77,299,600

Expenses

Pro Payroll$88,646,000
Farm Payroll$2,506,600
Prospect Fees$37,780
Coach$1,000,000
Games Remaining76
Total Game Expenses$1,124,273
Projected Expenses$85,444,742
Projected Balance$194,611,620

Salary Commitment

Year: 40$91,152,600
Year: 41$65,821,300
Year: 42$54,260,000
Year: 43$31,773,000

 Pro Payroll

Mitchell Marner 10,235,000(4)
John Tavares 8,625,000(1)
Jacob Trouba 7,500,000(5)
Claude Giroux 6,728,000(3)
Jack Eichel 5,907,000(2)
Pavel Zacha 5,463,000(3)
Ryan Pulock 5,350,000(1)
Jacob Markstrom 5,340,000(1)
Andrei Svechnikov 4,676,000(3)
Brett Pesce 4,500,000(2)
Carter Verhaeghe 3,910,000(1)
Sean Monahan 3,910,000(4)
Jake Middleton 3,800,000(4)
Patrick Kane 3,000,000(3)
Mattias Samuelsson 2,720,000(4)
Kyle Palmieri 2,125,000(3)
Braden Schneider 2,108,000(4)
Jonathan Kovacevic 1,000,000(1)
Lukas Dostal 750,000(4)
Marcus Foligno 500,000(4)
Drew O'Connor 499,000(2)


 Farm Payroll

Jake DeBrusk 314,000(1)
Andreas Athanasiou 300,000(2)
Trevor Zegras 275,300(2)
Filip Chytil 245,000(3)
Connor Brown 200,000(3)
Kasperi Kapanen 192,300(1)
Alex Nedeljkovic 150,000(5)
Colin White 130,000(1)
Mathieu Olivier 100,000(1)
Kent Johnson 100,000(1)
Matthew Kessel 100,000(4)
Martin Jones 80,000(2)
Nicholas Robertson 70,000(1)
Oskar Steen 55,000(1)
Colin Miller 55,000(1)
Nate Schmidt 55,000(1)
Jake Livingstone 50,000(3)
Jonathan Gruden 35,000(1)




Swift Curr

ArenaThe Stables
Capacity21,000
Ticket Price$65.00


Income

Current Funds$290,831,704
Home Games Remaining39
Avg. Attendance14,701
Avg. Revenue/Game$2,293,356
Projected Revenue$89,440,884

Expenses

Pro Payroll$91,514,000
Farm Payroll$1,821,566
Prospect Fees$86,612
Coach$500,000
Games Remaining77
Total Game Expenses$1,145,392
Projected Expenses$88,195,216
Projected Balance$292,077,372

Salary Commitment

Year: 40$93,335,566
Year: 41$86,304,000
Year: 42$43,750,000
Year: 43$17,541,000

 Pro Payroll

Connor McDavid 10,235,000(2)
Zach Hyman 10,235,000(3)
Nikita Kucherov 9,430,000(2)
Dmitry Orlov 7,500,000(2)
Adam Fox 7,120,000(2)
Ryan Graves 7,000,000(2)
Torey Krug 6,600,000(3)
Alex DeBrincat 4,594,000(3)
Adam Pelech 4,000,000(4)
Connor Murphy 3,500,000(5)
Jeff Skinner 3,000,000(4)
Casey Mittelstadt 2,795,000(3)
Patrik Laine 2,691,000(5)
Luke Kunin 2,303,000(1)
Scott Mayfield 2,000,000(4)
Andrew Copp 1,985,000(3)
Vitek Vanecek 1,404,000(1)
Kailer Yamamoto 1,328,000(1)
Filip Zadina 975,000(5)
Curtis Lazar 750,000(5)
Spencer Martin 750,000(1)
Brandt Clarke 700,000(1)
Alexandar Georgiev 619,000(2)


 Farm Payroll

Justin Holl 650,000(2)
Olli Maatta 380,000(4)
Jakub Vrana 345,000(1)
Victor Olofsson 150,000(5)
Lukas Rousek 100,000(1)
Nikita Zaitsev 95,000(4)
Ross Johnston 51,513(1)
Carson Meyer 50,053(1)




St John's

ArenaThe Pen
Capacity21,000
Ticket Price$70.00


Income

Current Funds$492,258,964
Home Games Remaining38
Avg. Attendance21,000
Avg. Revenue/Game$3,528,000
Projected Revenue$134,064,000

Expenses

Pro Payroll$94,723,111
Farm Payroll$2,751,000
Prospect Fees$78,180
Coach$1,000,000
Games Remaining77
Total Game Expenses$1,201,857
Projected Expenses$92,543,005
Projected Balance$533,779,959

Salary Commitment

Year: 40$97,474,111
Year: 41$92,602,011
Year: 42$55,933,511
Year: 43$37,295,000

 Pro Payroll

Timo Meier 9,430,000(2)
Erik Karlsson 8,900,000(2)
Anze Kopitar 8,453,000(2)
Vincent Trocheck 7,111,111(3)
Filip Forsberg 6,153,000(3)
Sam Reinhart 6,153,000(4)
Jack Hughes 5,865,000(5)
Quinn Hughes 5,850,000(4)
MacKenzie Weegar 5,350,000(4)
Connor Hellebuyck 5,340,000(5)
Clayton Keller 5,189,000(2)
Mattias Ekholm 5,000,000(5)
Drake Batherson 4,644,000(3)
Jake Sanderson 3,088,000(5)
Tim Stutzle 2,753,000(1)
Eetu Luostarinen 1,486,000(2)
Jeremy Swayman 1,458,000(2)
Connor Bedard 1,000,000(2)
Owen Power 1,000,000(1)
Nicolas Deslauriers 500,000(2)


 Farm Payroll

Luke Schenn 500,000(1)
Robby Fabbri 299,000(4)
Beck Malenstyn 269,100(1)
Trent Frederic 170,400(3)
Marcus Johansson 152,500(2)
Dmitri Voronkov 100,000(3)
Nikolai Knyzhov 100,000(1)
Mason McTavish 100,000(1)
Logan Cooley 100,000(3)
Alexander Alexeyev 100,000(1)
Devon Levi 100,000(3)
Adam Fantilli 100,000(3)
Alex Iafallo 100,000(5)
Yakov Trenin 100,000(5)
William Lockwood 75,000(4)
Jordan Spence 75,000(4)
Paul Cotter 55,000(3)
Walker Duehr 55,000(3)
Eric Comrie 50,000(2)
Brendan Lemieux 50,000(3)
Jack Johnson 50,000(1)
Kyle Burroughs 50,000(2)




Jasper

ArenaThe Park
Capacity21,000
Ticket Price$75.00


Income

Current Funds$431,430,712
Home Games Remaining38
Avg. Attendance11,276
Avg. Revenue/Game$2,029,680
Projected Revenue$77,127,840

Expenses

Pro Payroll$95,027,525
Farm Payroll$1,078,800
Prospect Fees$97,575
Coach$1,000,000
Games Remaining77
Total Game Expenses$1,185,413
Projected Expenses$91,276,833
Projected Balance$417,281,719

Salary Commitment

Year: 40$96,106,325
Year: 41$61,168,000
Year: 42$56,468,000
Year: 43$34,101,000

 Pro Payroll

Auston Matthews 10,235,000(1)
Chris Kreider 9,550,000(5)
Mika Zibanejad 8,625,000(5)
Devon Toews 8,200,000(3)
Dougie Hamilton 7,000,000(1)
Radko Gudas 7,000,000(3)
Adam Larsson 6,500,000(5)
Sebastian Aho 5,906,000(4)
Adam Henrique 5,851,525(1)
David Savard 5,500,000(1)
Ilya Sorokin 4,500,000(2)
Robert Thomas 3,617,000(3)
Artturi Lehkonen 3,450,000(1)
Brandon Tanev 3,450,000(3)
Jason Dickinson 1,093,000(1)
Blake Wheeler 850,000(4)
Kevin Shattenkirk 800,000(5)
Nick Seeler 800,000(4)
John-Jason Peterka 800,000(1)
Fabian Zetterlund 750,000(4)
Joey Daccord 550,000(1)


 Farm Payroll

Alexander Wennberg 200,000(2)
Cayden Primeau 163,800(1)
Ryan Suter 90,000(4)
Kevin Labanc 80,000(4)
Haydn Fleury 75,000(4)
Jesse Ylonen 75,000(1)
Denis Gurianov 75,000(5)
Mikael Pyyhtia 75,000(1)
Matt Kiersted 60,000(1)
Philipp Grubauer 50,000(3)
Nikita Alexandrov 50,000(1)
Ilya Lyubushkin 50,000(3)
Alex Turcotte 35,000(1)




Saskatoon

ArenaThe Pond Arena
Capacity21,000
Ticket Price$50.00


Income

Current Funds$447,551,960
Home Games Remaining39
Avg. Attendance21,000
Avg. Revenue/Game$2,520,000
Projected Revenue$98,280,000

Expenses

Pro Payroll$94,806,000
Farm Payroll$2,671,400
Prospect Fees$140,945
Coach$1,000,000
Games Remaining77
Total Game Expenses$1,202,663
Projected Expenses$92,605,031
Projected Balance$453,226,929

Salary Commitment

Year: 40$97,477,400
Year: 41$58,521,500
Year: 42$43,514,500
Year: 43$26,810,000

 Pro Payroll

William Nylander 10,235,000(5)
J.T. Miller 10,235,000(1)
Tyler Toffoli 10,000,000(1)
Cale Makar 8,900,000(1)
Alex Ovechkin 8,188,000(2)
Vince Dunn 7,000,000(3)
Jani Hakanpaa 7,000,000(4)
Josh Norris 6,198,000(1)
Brad Marchand 5,907,000(3)
Nick Suzuki 4,676,000(2)
Jake Walman 3,800,000(4)
Jake Oettinger 3,210,000(5)
Travis Sanheim 3,000,000(3)
Dakota Joshua 2,141,000(4)
Alex Lyon 1,000,000(2)
Owen Tippett 983,000(1)
Jacob Bernard-Docker 700,000(1)
Ryan McLeod 633,000(2)
Matthew Knies 500,000(1)
Joel Armia 500,000(3)


 Farm Payroll

Simon Benoit 403,800(1)
Anthony Cirelli 320,600(1)
Mathieu Joseph 299,000(5)
Brett Kulak 260,000(2)
Noel Acciari 200,000(2)
Noah Cates 179,400(1)
Steven Lorentz 132,500(3)
Anton Forsberg 125,000(5)
Calvin de Haan 100,000(1)
Dennis Gilbert 100,000(1)
Lukas Reichel 100,000(1)
Pierre-Olivier Joseph 90,000(3)
Pontus Holmberg 80,000(1)
Oliver Wahlstrom 75,000(3)
Michael Pezzetta 75,000(1)
Brayden Pachal 50,000(2)
Scott Perunovich 50,000(1)
Marian Studenic 31,100(1)




The Pas

ArenaGordon Lathlin Memorial
Capacity21,000
Ticket Price$50.00


Income

Current Funds$101,511,339
Home Games Remaining38
Avg. Attendance19,525
Avg. Revenue/Game$2,342,960
Projected Revenue$89,032,480

Expenses

Pro Payroll$93,010,000
Farm Payroll$1,668,800
Prospect Fees$74,670
Coach$1,000,000
Games Remaining77
Total Game Expenses$1,167,725
Projected Expenses$89,914,844
Projected Balance$100,628,975

Salary Commitment

Year: 40$94,678,800
Year: 41$60,747,500
Year: 42$43,804,500
Year: 43$34,262,100

 Pro Payroll

Nazem Kadri 10,235,000(1)
Brock Nelson 8,625,000(4)
Boone Jenner 8,050,000(2)
Kyle Connor 8,050,000(4)
Brayden McNabb 5,000,000(5)
Igor Shesterkin 4,920,000(5)
Johnny Gaudreau 4,888,000(4)
Jonathan Marchessault 4,888,000(1)
Gustav Forsling 4,750,000(3)
Jonas Brodin 4,250,000(1)
Ryan McDonagh 4,250,000(2)
Pierre-Luc Dubois 4,097,000(1)
Elias Pettersson 4,097,000(2)
Evan Bouchard 4,061,000(1)
Jean-Gabriel Pageau 3,910,000(1)
Ian Cole 3,100,000(3)
Nic Dowd 1,300,000(4)
Jake Evans 1,093,000(3)
Cal Clutterbuck 1,000,000(5)
Arber Xhekaj 1,000,000(1)
Kaiden Guhle 1,000,000(1)
Kevin Lankinen 446,000(2)


 Farm Payroll

Vincent Desharnais 320,000(3)
Dawson Mercer 242,400(4)
Christian Fischer 230,300(1)
Jesperi Kotkaniemi 179,400(3)
Matty Beniers 126,700(5)
Kirill Marchenko 100,000(1)
Scott Wedgewood 100,000(2)
Radek Faksa 100,000(3)
Ridly Greig 90,000(1)
Liam Foudy 70,000(1)
Tyler Motte 60,000(4)
Tomas Nosek 50,000(4)




Whitecourt

ArenaThe Wolverines Den
Capacity21,000
Ticket Price$65.00


Income

Current Funds$498,958,588
Home Games Remaining39
Avg. Attendance12,940
Avg. Revenue/Game$2,018,718
Projected Revenue$78,730,002

Expenses

Pro Payroll$78,250,000
Farm Payroll$2,475,600
Prospect Fees$144,000
Coach$1,000,000
Games Remaining77
Total Game Expenses$998,410
Projected Expenses$76,877,551
Projected Balance$500,811,039

Salary Commitment

Year: 40$80,725,600
Year: 41$70,826,900
Year: 42$61,281,600
Year: 43$49,820,100

 Pro Payroll

Roope Hintz 9,430,000(4)
William Karlsson 8,625,000(5)
Rasmus Dahlin 7,120,000(5)
Jason Robertson 6,507,000(1)
Miro Heiskanen 5,850,000(3)
Esa Lindell 5,350,000(2)
Jamie Benn 4,650,000(5)
Mats Zuccarello 4,644,000(3)
Nico Hischier 4,097,000(2)
Marcus Pettersson 3,250,000(5)
Brayden Schenn 3,160,000(5)
Tyler Seguin 3,110,000(4)
Mikael Granlund 2,990,000(4)
Matt Roy 2,750,000(5)
Logan Thompson 2,040,000(4)
Seth Jarvis 1,267,000(4)
Mason Marchment 1,000,000(1)
Wyatt Johnston 1,000,000(1)
Thomas Harley 855,000(4)
Petr Mrazek 555,000(1)


 Farm Payroll

Casey DeSmith 462,500(3)
Arvid Soderblom 217,000(1)
Nick Jensen 156,000(1)
Henry Thrun 137,000(4)
Alex Vlasic 132,800(4)
Tyson Foerster 100,000(1)
Logan Stankoven 100,000(3)
Pavel Mintyukov 100,000(3)
Martin Pospisil 100,000(3)
Connor Zary 100,000(3)
Justin Barron 100,000(1)
Philip Tomasino 98,300(5)
Eeli Tolvanen 98,300(2)
Julien Gauthier 78,700(1)
Alex Newhook 75,000(4)
Calen Addison 75,000(1)
Emil Bemstrom 75,000(1)
Nils Lundkvist 75,000(4)
Jonas Johansson 55,000(4)
Jakub Lauko 35,000(3)
David Jiricek 35,000(3)
John Beecher 35,000(3)
Marco Rossi 35,000(1)




Steinbach

ArenaThe Brew Haus
Capacity21,000
Ticket Price$50.00


Income

Current Funds$188,301,095
Home Games Remaining38
Avg. Attendance12,610
Avg. Revenue/Game$1,513,280
Projected Revenue$57,504,640

Expenses

Pro Payroll$75,736,000
Farm Payroll$1,495,800
Prospect Fees$130,228
Coach$500,000
Games Remaining76
Total Game Expenses$949,537
Projected Expenses$72,164,806
Projected Balance$173,640,929

Salary Commitment

Year: 40$77,231,800
Year: 41$50,143,800
Year: 42$32,563,000
Year: 43$10,604,000

 Pro Payroll

Marc-Andre Fleury 8,500,000(1)
Noah Hanifin 7,350,000(2)
Moritz Seider 6,230,000(3)
Lawson Crouse 5,463,000(1)
Vladimir Tarasenko 5,463,000(5)
Teuvo Teravainen 5,200,000(3)
Rickard Rakell 5,000,000(3)
Ryan O'Reilly 4,888,000(2)
Nikita Zadorov 4,250,000(1)
Jeremy Lauzon 3,000,000(5)
J.T. Compher 2,990,000(1)
Niko Mikkola 2,730,000(1)
David Rittich 2,500,000(1)
Yegor Sharangovich 1,704,000(3)
Ryan Donato 1,501,000(2)
Cody Ceci 1,500,000(3)
Jeff Petry 1,500,000(3)
Alexis Lafreniere 1,267,000(2)
Leo Carlsson 1,000,000(2)
Blake Lizotte 1,000,000(4)
Jonatan Berggren 750,000(5)
Lars Eller 600,000(2)
Semyon Varlamov 500,000(1)
Cole Smith 500,000(2)
Marat Khusnutdinov 350,000(3)


 Farm Payroll

Tyson Barrie 425,000(3)
Alexander Barabanov 391,000(4)
Pius Suter 192,300(2)
Nathan Bastian 125,000(2)
Yegor Zamula 80,000(1)
Boris Katchouk 75,000(1)
Rasmus Kupari 57,500(2)
Marco Scandella 50,000(3)
Tomas Tatar 50,000(2)
James Reimer 50,000(2)




Cape Breto

ArenaOcean-view Arena
Capacity21,000
Ticket Price$65.00


Income

Current Funds$280,038,734
Home Games Remaining39
Avg. Attendance20,798
Avg. Revenue/Game$3,244,488
Projected Revenue$126,535,032

Expenses

Pro Payroll$94,906,000
Farm Payroll$2,417,700
Prospect Fees$50,345
Coach$500,000
Games Remaining77
Total Game Expenses$1,193,586
Projected Expenses$91,906,115
Projected Balance$314,667,651

Salary Commitment

Year: 40$97,248,700
Year: 41$70,336,700
Year: 42$46,160,200
Year: 43$17,024,700

 Pro Payroll

Brady Tkachuk 10,235,000(3)
Aleksander Barkov 10,235,000(2)
Mark Stone 9,850,000(3)
Sidney Crosby 8,188,000(3)
Artemi Panarin 8,050,000(1)
Charlie McAvoy 8,010,000(1)
Shea Theodore 7,500,000(2)
Jake McCabe 5,350,000(2)
Sam Bennett 4,888,000(4)
Jakob Chychrun 4,601,000(4)
Thatcher Demko 4,500,000(1)
Jesper Bratt 4,097,000(1)
Christopher Tanev 2,750,000(5)
Brandon Carlo 2,750,000(5)
Jack McBain 1,000,000(1)
Quinton Byfield 983,000(4)
Philipp Kurashev 557,000(2)
Josh Manson 500,000(1)
Joshua Roy 350,000(3)
Will Cuylle 350,000(1)
Filip Gustavsson 162,000(2)


 Farm Payroll

Ryan Hartman 345,000(3)
James van Riemsdyk 275,000(2)
Ross Colton 256,200(4)
Karel Vejmelka 226,000(4)
Jake Bean 130,500(5)
Erik Gustafsson 125,000(5)
Isaak Phillips 100,000(1)
Kaedan Korczak 100,000(1)
Nick Blankenburg 100,000(1)
Vinnie Hinostroza 97,500(2)
Josh Anderson 90,000(5)
Tyler Tucker 87,500(3)
Ian Mitchell 80,000(3)
Noah Gregor 75,000(0)
Frederick Gaudreau 75,000(5)
Jacob Bryson 75,000(4)
Vasily Podkolzin 75,000(4)
Kevin Stenlund 70,000(1)
Adam Beckman 35,000(1)




Minnesota

ArenaThe Ice Den
Capacity21,000
Ticket Price$69.00


Income

Current Funds$911,989,417
Home Games Remaining38
Avg. Attendance13,219
Avg. Revenue/Game$2,189,066
Projected Revenue$83,184,508

Expenses

Pro Payroll$94,486,000
Farm Payroll$1,391,800
Prospect Fees$71,700
Coach$1,000,000
Games Remaining76
Total Game Expenses$1,182,311
Projected Expenses$89,855,634
Projected Balance$905,318,291

Salary Commitment

Year: 40$95,877,800
Year: 41$62,460,300
Year: 42$33,152,000
Year: 43$22,258,000

 Pro Payroll

David Pastrnak 10,235,000(1)
Nathan MacKinnon 10,235,000(2)
Adrian Kempe 9,430,000(4)
Matthew Tkachuk 9,212,000(1)
Kevin Fiala 8,050,000(4)
Joel Eriksson Ek 7,809,000(3)
Noah Dobson 7,120,000(2)
Hampus Lindholm 5,300,000(1)
Ivan Provorov 4,513,000(2)
Dylan Strome 3,206,000(1)
Sean Durzi 3,154,000(1)
Matt Boldy 3,128,000(4)
Bowen Byram 3,088,000(2)
Michael Rasmussen 2,815,000(3)
K'Andre Miller 2,394,000(2)
Jack Quinn 1,000,000(1)
Sean Kuraly 1,000,000(1)
Pyotr Kochetkov 750,000(4)
Erik Johnson 750,000(2)
Brett Leason 750,000(4)
Ilya Samsonov 547,000(2)


 Farm Payroll

Michael McLeod 269,100(2)
Gustav Lindstrom 167,200(2)
Simon Nemec 100,000(3)
Dustin Wolf 100,000(3)
William Eklund 90,000(1)
Yegor Chinakhov 75,000(4)
Calle Jarnkrok 75,000(2)
Christian Dvorak 75,000(2)
Givani Smith 75,000(2)
Philip Broberg 75,000(4)
Isac Lundestrom 70,000(1)
Alexander Nylander 60,000(1)
Matt Benning 55,500(1)
Justus Annunen 35,000(1)
Ivan Miroshnichenko 35,000(3)
Zach Benson 35,000(3)




North Dako

ArenaThe Nest
Capacity21,000
Ticket Price$50.00


Income

Current Funds$467,158,670
Home Games Remaining39
Avg. Attendance14,916
Avg. Revenue/Game$1,789,980
Projected Revenue$69,809,220

Expenses

Pro Payroll$84,112,000
Farm Payroll$1,012,000
Prospect Fees$197,776
Coach$1,000,000
Games Remaining77
Total Game Expenses$1,052,705
Projected Expenses$81,058,253
Projected Balance$455,909,637

Salary Commitment

Year: 40$85,124,000
Year: 41$51,708,000
Year: 42$37,478,000
Year: 43$13,170,000

 Pro Payroll

Leon Draisaitl 10,235,000(1)
Jake Guentzel 10,235,000(1)
John Carlson 9,430,000(2)
Victor Hedman 8,900,000(3)
Travis Konecny 8,050,000(5)
Linus Ullmark 5,340,000(3)
Jordan Kyrou 4,594,000(1)
Jordan Greenway 4,370,000(4)
Yanni Gourde 4,000,000(2)
Oliver Ekman-Larsson 3,210,000(3)
John Gibson 3,150,000(3)
Trevor Moore 2,990,000(1)
Andrew Peeke 2,340,000(1)
Warren Foegele 2,141,000(3)
Cole Caufield 1,527,000(1)
Brendan Brisson 1,000,000(3)
Jalen Chatfield 750,000(4)
Jared Spurgeon 750,000(2)
Tyler Johnson 750,000(1)
Alex Laferriere 350,000(3)


 Farm Payroll

Jonathan Quick 400,000(1)
Rasmus Sandin 182,000(3)
Jordan Harris 100,000(1)
Samuel Bolduc 100,000(1)
Jonah Gadjovich 75,000(1)
Joey Anderson 70,000(1)
Conor Sheary 50,000(2)
Landon Slaggert 35,000(3)




Saint Paul

ArenaThe Palace Arena
Capacity21,000
Ticket Price$30.00


Income

Current Funds$134,874,082
Home Games Remaining38
Avg. Attendance18,794
Avg. Revenue/Game$1,353,192
Projected Revenue$51,421,296

Expenses

Pro Payroll$77,601,000
Farm Payroll$1,143,100
Prospect Fees$122,650
Coach$500,000
Games Remaining76
Total Game Expenses$967,887
Projected Expenses$73,559,427
Projected Balance$112,735,951

Salary Commitment

Year: 40$78,744,100
Year: 41$43,786,500
Year: 42$29,798,500
Year: 43$14,885,000

 Pro Payroll

Brandon Montour 8,550,000(5)
Damon Severson 7,500,000(2)
Rasmus Ristolainen 7,100,000(3)
Anders Lee 5,463,000(1)
Matt Dumba 4,750,000(1)
Zach Whitecloud 4,513,000(1)
Ondrej Palat 4,440,000(1)
Michael Bunting 4,370,000(1)
Brandon Saad 3,950,000(1)
Jaden Schwartz 3,950,000(1)
Anthony DeAngelo 3,800,000(3)
Anthony Mantha 3,700,000(2)
Jonas Siegenthaler 2,788,000(2)
Anthony Beauvillier 2,303,000(3)
Connor Clifton 2,260,000(4)
Tanner Jeannot 1,923,000(1)
Jarred Tinordi 1,750,000(5)
Frederik Andersen 1,560,000(3)
Alexey Toropchenko 750,000(4)
Akira Schmid 750,000(4)
Mark Jankowski 750,000(4)
Tyson Jost 681,000(1)


 Farm Payroll

William Carrier 218,500(1)
Dominik Kubalik 214,100(1)
Jonathon Merrill 175,000(1)
Andreas Englund 100,000(1)
Noah Juulsen 100,000(1)
Mason Lohrei 100,000(3)
Jesse Puljujarvi 75,000(5)
Brock McGinn 55,000(1)
Felix Sandstrom 55,000(1)
Dmitry Kulikov 50,500(3)