Financial Report

(As of Thursday, Apr 25 2024)

Brandon

ArenaThe Vault
Capacity21,000
Ticket Price$40.00


Income

Current Funds$98,442,886

Expenses

Pro Payroll$75,221,555
Farm Payroll$2,132,333
Prospect Fees$110,380
Coach$500,000
Games Remaining82
Total Game Expenses$950,784
Projected Expenses$77,964,268
Projected Balance$20,478,618

Salary Commitment

Year: 39$77,353,888
Year: 40$72,013,888
Year: 41$43,810,555
Year: 42$21,660,000

 Pro Payroll

Adam Larsson 10,555,000(2)
Connor Murphy 7,000,000(2)
Adam Lowry 6,555,000(5)
Brenden Dillon 6,000,000(3)
Barclay Goodrow 5,555,555(3)
Jonas Brodin 4,250,000(3)
Neal Pionk 4,250,000(4)
Anthony DeAngelo 3,800,000(5)
Oliver Ekman-Larsson 3,800,000(3)
Alex Iafallo 3,450,000(2)
Victor Olofsson 2,562,000(2)
Joel Armia 2,550,000(1)
J.J. Moser 2,394,000(4)
Josh Brown 2,228,000(2)
Keegan Kolesar 2,220,000(4)
Mason Appleton 2,185,000(5)
Dylan Samberg 1,000,000(1)
Cody Glass 1,000,000(2)
Elmer Soderblom 1,000,000(3)
Morgan Geekie 800,000(1)
Morgan Barron 555,000(3)
Michael Carcone 500,000(3)
Barrett Hayton 419,000(2)
Connor Ingram 350,000(1)
Anthony Stolarz 243,000(2)


 Farm Payroll

Alexander Edler 380,000(2)
Nathan Walker 300,000(1)
Tobias Bjornfot 200,000(1)
Kevin Bahl 156,000(4)
Jesper Boqvist 150,133(2)
Axel Jonsson Fjallby 125,000(3)
Alex Galchenyuk 125,000(2)
Sean Walker 100,000(5)
Josh Mahura 91,200(2)
Vincent Iorio 90,000(3)
Dominic Toninato 70,000(1)
Kyle Capobianco 60,000(3)
Jansen Harkins 60,000(3)
Aidan McDonough 40,000(3)
Aatu Raty 40,000(3)
Samuel Poulin 40,000(3)
Connor Dewar 40,000(1)
Thomas Bordeleau 35,000(3)
Joel Hofer 30,000(1)




St. Albert

ArenaThe Panhandle
Capacity21,000
Ticket Price$60.00


Income

Current Funds$79,857,467

Expenses

Pro Payroll$78,068,947
Farm Payroll$2,034,500
Prospect Fees$43,970
Coach$500,000
Games Remaining82
Total Game Expenses$983,505
Projected Expenses$80,647,417
Projected Balance-$789,950

Salary Commitment

Year: 39$80,103,447
Year: 40$67,111,297
Year: 41$42,660,775
Year: 42$19,973,675

 Pro Payroll

Evgeni Malkin 10,750,000(3)
Sergei Bobrovsky 7,401,650(1)
Bryan Rust 6,600,000(3)
Ryan Strome 5,463,000(2)
Ryan Nugent-Hopkins 4,888,000(4)
Troy Terry 4,643,000(3)
Cam Talbot 4,200,000(2)
Jared Spurgeon 4,150,000(1)
Nikolaj Ehlers 3,910,000(5)
Shayne Gostisbehere 3,700,000(5)
Jaccob Slavin 3,400,000(2)
Christian Dvorak 3,206,000(2)
Daniel Sprong 3,140,000(5)
Mike Hoffman 2,850,000(2)
Jake Muzzin 2,222,222(2)
Mike Matheson 2,000,000(2)
Gustav Nyquist 1,564,050(5)
Olli Maatta 1,032,000(2)
Kiefer Sherwood 927,025(5)
Justin Danforth 666,000(5)
Jan Rutta 505,000(1)
Miles Wood 501,000(5)
Mads Sogaard 350,000(1)


 Farm Payroll

Casey DeSmith 462,500(5)
Danton Heinen 214,100(3)
Luke Evangelista 100,000(3)
Juuso Parssinen 100,000(3)
Filip Roos 90,000(3)
Peyton Krebs 80,000(1)
Filip Zadina 77,300(2)
MacKenzie Entwistle 70,000(1)
Jacob Moverare 65,000(4)
Pavol Regenda 60,000(3)
Connor McMichael 60,000(1)
Joe Snively 60,000(3)
Urho Vaakanainen 50,500(1)
Nils Aman 50,100(5)
Nick Leddy 50,000(1)
Nick Seeler 50,000(1)
Phillip Di Giuseppe 50,000(1)
Hudson Fasching 50,000(1)
Cole Guttman 50,000(5)
Brian Elliott 50,000(1)
Michael McCarron 50,000(5)
Matias Maccelli 40,000(1)
Joel Kiviranta 35,000(1)
Brett Seney 35,000(3)
Grigori Denisenko 35,000(3)




Thunder Ba

ArenaThe Castle Arena
Capacity21,000
Ticket Price$70.00


Income

Current Funds$113,602,243

Expenses

Pro Payroll$94,517,000
Farm Payroll$2,796,400
Prospect Fees$116,650
Coach$1,000,000
Games Remaining76
Total Game Expenses$1,200,366
Projected Expenses$91,227,851
Projected Balance$115,582,920

Salary Commitment

Year: 39$97,313,400
Year: 40$75,308,400
Year: 41$50,433,200
Year: 42$13,771,400

 Pro Payroll

Mark Scheifele 10,235,000(1)
Evander Kane 10,235,000(3)
Darnell Nurse 8,900,000(2)
Seth Jones 7,500,000(1)
Cam Fowler 7,000,000(3)
Joel Edmundson 7,000,000(4)
Anton Forsberg 6,300,000(2)
Anders Lee 5,463,000(3)
Andre Burakovsky 4,370,000(4)
Brandon Tanev 4,000,000(1)
Jaden Schwartz 3,950,000(3)
Mathew Barzal 3,627,000(3)
Brock Boeser 3,206,000(3)
Brian Dumoulin 2,600,000(2)
Jordan Binnington 2,040,000(5)
Kirby Dach 1,527,000(2)
Eric Staal 1,527,000(2)
Kaapo Kahkonen 1,404,000(2)
Pierre Engvall 1,049,000(2)
Jarred Tinordi 1,000,000(2)
Juuso Valimaki 1,000,000(3)
Gabriel Vilardi 584,000(3)


 Farm Payroll

Zach Whitecloud 451,300(3)
Zach Sanford 256,200(2)
Joel Farabee 210,500(3)
Erik Brannstrom 132,800(2)
Ty Smith 132,800(4)
John Marino 129,200(2)
Cameron York 100,000(1)
Nick Perbix 100,000(3)
Lucas Raymond 100,000(1)
Marcus Bjork 100,000(3)
Pavel Dorofeyev 100,000(3)
Stanislav Svozil 90,000(3)
Egor Sokolov 90,000(3)
Brock Faber 90,000(3)
Juraj Slafkovsky 80,000(3)
Cole Perfetti 70,000(1)
Spencer Knight 66,100(4)
Jakob Pelletier 60,000(3)
Anders Bjork 57,500(4)
Nico Sturm 55,000(4)
Calle Rosen 50,000(2)
Ronnie Attard 50,000(5)
Jack Drury 40,000(3)
Ville Heinola 40,000(3)
Shane Wright 40,000(3)
Olle Lycksell 35,000(3)
Tyce Thompson 35,000(3)
Filip Kral 35,000(3)




Regina

ArenaThe Castle
Capacity21,000
Ticket Price$45.00


Income

Current Funds$212,620,322

Expenses

Pro Payroll$90,093,678
Farm Payroll$2,954,213
Prospect Fees$167,860
Coach$1,000,000
Games Remaining78
Total Game Expenses$1,148,973
Projected Expenses$89,619,861
Projected Balance$211,452,461

Salary Commitment

Year: 39$93,047,891
Year: 40$50,592,738
Year: 41$45,908,179
Year: 42$19,610,804

 Pro Payroll

Elias Lindholm 11,005,100(4)
Roman Josi 8,900,000(1)
Blake Wheeler 8,625,000(1)
Colton Parayko 7,500,000(1)
Erik Cernak 6,790,000(1)
Jamie Oleksiak 5,851,525(3)
Adam Henrique 5,851,525(3)
Nicklas Backstrom 5,851,525(3)
Justin Faulk 4,800,000(4)
Viktor Arvidsson 3,910,000(3)
Jordan Eberle 3,450,000(1)
Mario Ferraro 3,145,000(1)
Frank Vatrano 2,990,000(1)
Ville Husso 2,550,000(3)
Frederick Gaudreau 2,141,000(2)
Marcus Pettersson 2,003,000(2)
Jimmy Vesey 1,380,000(3)
Jordan Martinook 1,000,001(5)
Sammy Blais 1,000,001(5)
Adam Erne 1,000,001(5)
Alex Stalock 350,000(1)


 Farm Payroll

Ondrej Kase 585,153(1)
Oliver Bjorkstrand 437,000(4)
Paul Stastny 350,000(3)
Elvis Merzlikins 255,000(2)
Adam Boqvist 132,800(3)
Radim Zohorna 118,700(4)
Ryan Lomberg 100,000(5)
Austin Watson 100,000(5)
Jack Quinn 100,000(3)
Wade Allison 100,000(3)
Drew Helleson 90,000(3)
Jackson LaCombe 90,000(3)
Adam Huska 80,000(2)
Philip Broberg 60,000(1)
Jan Jenik 60,000(1)
Scott Reedy 55,559(2)
Tyler Benson 50,001(4)
Josef Korenar 50,000(2)
Michael McNiven 50,000(2)
Justin Bailey 50,000(2)
Simon Holmstrom 40,000(3)




Winnipeg

ArenaBellMTS Iceplex
Capacity21,000
Ticket Price$40.00


Income

Current Funds$391,294,871

Expenses

Pro Payroll$77,750,000
Farm Payroll$2,803,400
Prospect Fees$129,200
Coach$1,000,000
Games Remaining70
Total Game Expenses$996,129
Projected Expenses$69,729,049
Projected Balance$392,125,822

Salary Commitment

Year: 39$80,553,400
Year: 40$65,891,100
Year: 41$24,736,600
Year: 42$15,930,800

 Pro Payroll

Alex Tuch 10,235,000(2)
Sam Reinhart 8,625,000(1)
Nick Schmaltz 5,463,000(4)
Connor Hellebuyck 5,340,000(2)
Bo Horvat 5,189,000(2)
Taylor Hall 5,050,000(3)
Travis Hamonic 4,750,000(2)
Zach Werenski 4,690,000(2)
Evgeny Kuznetsov 4,370,000(4)
Scott Laughton 3,450,000(2)
Tomas Tatar 3,300,000(1)
Alexandre Carrier 3,128,000(4)
Alexander Romanov 2,720,000(4)
Ilya Mikheyev 2,000,000(1)
Antti Raanta 1,877,000(3)
Ryan Lindgren 1,830,000(2)
Sam Lafferty 1,673,000(2)
Andrew Peeke 1,560,000(2)
Andrei Kuzmenko 1,000,000(2)
Luke Hughes 1,000,000(3)
Ryan Reaves 500,000(2)


 Farm Payroll

Torey Krug 425,000(2)
Teddy Blueger 258,800(3)
Travis Boyd 200,000(1)
Carl Grundstrom 192,300(5)
Sebastian Aho D 186,200(2)
Tyler Motte 167,300(1)
Zemgus Girgensons 150,000(2)
Simon Edvinsson 100,000(3)
Cole Sillinger 100,000(3)
Ty Dellandrea 100,000(3)
Kaapo Kakko 90,000(2)
Max Jones 90,000(3)
Wyatt Kaiser 90,000(3)
Brett Howden 86,300(2)
Arthur Kaliyev 80,000(1)
Thomas Harley 70,000(1)
Morgan Frost 70,000(1)
Klim Kostin 70,000(1)
Jake Neighbours 70,000(3)
Nils Hoglander 57,500(4)
Benoit-Olivier Groulx 50,000(1)
Samuel Knazko 35,000(3)
Riley Tufte 35,000(3)
Joseph Woll 30,000(1)




Banff

ArenaThe Doghouse
Capacity21,000
Ticket Price$50.00


Income

Current Funds$77,431,191

Expenses

Pro Payroll$94,712,200
Farm Payroll$4,591,700
Prospect Fees$225,595
Coach$1,000,000
Games Remaining75
Total Game Expenses$1,225,969
Projected Expenses$91,947,709
Projected Balance$81,243,482

Salary Commitment

Year: 39$99,303,900
Year: 40$77,650,000
Year: 41$67,223,000
Year: 42$47,207,800

 Pro Payroll

Matt Duchene 12,000,200(3)
Joe Pavelski 9,690,000(1)
Brayden Point 9,430,000(5)
Max Pacioretty 8,625,000(1)
Valeri Nichushkin 8,625,000(5)
Patrice Bergeron 7,590,000(2)
Rasmus Ristolainen 7,100,000(5)
Phillip Danault 7,100,000(5)
Alex Killorn 5,463,000(4)
Brady Skjei 5,350,000(4)
Rasmus Andersson 5,136,000(3)
Frederik Andersen 1,560,000(5)
Brandon Hagel 1,267,000(2)
Rafael Harvey-Pinard 1,000,000(3)
Nicolas Roy 911,000(1)
Sam Montembeault 700,000(1)
Calle Jarnkrok 505,000(4)
Dmitry Kulikov 505,000(5)
Alec Martinez 505,000(5)
Erik Gudbranson 505,000(2)
Alexander Kerfoot 505,000(5)
Stuart Skinner 390,000(2)
Trevor van Riemsdyk 250,000(2)


 Farm Payroll

Samuel Girard 469,000(1)
Ondrej Palat 444,000(3)
Michael Bunting 437,000(3)
Matt Grzelcyk 425,000(2)
Jonathan Quick 400,000(3)
Andrew Mangiapane 299,000(1)
Tanner Jeannot 245,000(1)
Logan Stanley 243,000(3)
Justin Schultz 225,000(4)
Conor Garland 214,100(1)
Ethan Bear 200,300(1)
Artem Zub 110,000(5)
Conor Timmins 100,000(3)
Shane Pinto 100,000(3)
Mark Kastelic 90,000(1)
Taylor Raddysh 90,000(1)
Aliaksei Protas 70,000(1)
Michael Eyssimont 50,500(5)
Michael Kesselring 50,500(1)
Daniil Miromanov 50,000(5)
Samuel Ersson 50,000(3)
Vladislav Namestnikov 50,000(4)
Bobby McMann 50,000(5)
Elliot Desnoyers 35,000(3)
Trey Fix-Wolansky 35,000(3)
Matthew Phillips 35,000(3)
Mackenzie Blackwood 24,300(5)




Sudbury

ArenaThe Office
Capacity21,000
Ticket Price$50.00


Income

Current Funds$781,443,471

Expenses

Pro Payroll$93,033,000
Farm Payroll$3,102,891
Prospect Fees$49,500
Coach$1,000,000
Games Remaining70
Total Game Expenses$1,185,188
Projected Expenses$82,963,139
Projected Balance$789,200,332

Salary Commitment

Year: 39$96,135,891
Year: 40$75,963,691
Year: 41$54,842,191
Year: 42$34,651,865

 Pro Payroll

Steven Stamkos 10,235,000(2)
Mikko Rantanen 10,235,000(5)
Alex Pietrangelo 9,400,000(1)
Morgan Rielly 8,900,000(3)
Drew Doughty 8,900,000(2)
Tom Wilson 8,050,000(4)
Tage Thompson 7,590,000(4)
Josh Morrissey 5,350,000(3)
Tyler Seguin 4,370,000(1)
Dylan Strome 3,206,000(3)
Jake McCabe 3,000,000(1)
Connor Clifton 2,228,000(1)
Colton Sissons 2,225,000(5)
Kyle Palmieri 2,125,000(5)
Andrew Copp 1,985,000(5)
Dylan Cozens 1,267,000(4)
Jason Dickinson 1,093,000(3)
Jeff Skinner 1,064,000(2)
Carter Hart 936,000(1)
David Krejci 685,000(5)
Adin Hill 189,000(2)


 Farm Payroll

Matt Dumba 475,000(3)
Anthony Cirelli 320,600(3)
Dillon Dube 279,500(2)
Nicolas Hague 272,000(2)
Jack Roslovic 269,100(3)
Nick Bonino 220,000(4)
Dante Fabbro 182,000(2)
Max Domi 167,300(4)
Cale Fleury 100,000(3)
Anthony Richard 90,000(3)
Dylan Guenther 90,000(3)
Joseph Veleno 80,000(1)
Adam Ruzicka 80,000(1)
Gabriel Carlsson 66,600(3)
Sonny Milano 52,553(5)
Mark Friedman 52,513(3)
Tomas Nosek 52,513(3)
Tyler Angle 50,013(5)
Dylan Holloway 50,000(3)
Alexander Holtz 40,000(3)
Daniil Tarasov 35,000(1)
Frederic Allard 35,000(3)
Laurent Brossoit 24,300(1)
Ivan Prosvetov 18,900(1)




Medicine H

ArenaThe Jungle
Capacity21,000
Ticket Price$60.00


Income

Current Funds$339,784,744

Expenses

Pro Payroll$94,988,000
Farm Payroll$2,135,600
Prospect Fees$85,267
Coach$1,000,000
Games Remaining75
Total Game Expenses$1,197,669
Projected Expenses$89,825,183
Projected Balance$325,883,561

Salary Commitment

Year: 39$97,123,600
Year: 40$84,025,000
Year: 41$76,083,400
Year: 42$29,560,900

 Pro Payroll

Pavel Buchnevich 9,430,000(5)
Jonathan Huberdeau 9,430,000(1)
Kirill Kaprizov 9,212,000(3)
Tomas Hertl 8,625,000(3)
Marc-Andre Fleury 8,500,000(3)
Ben Chiarot 8,200,000(3)
Mikhail Sergachev 8,010,000(3)
Thomas Chabot 4,513,000(5)
Kevin Hayes 4,370,000(4)
Nino Niederreiter 4,370,000(5)
Jared McCann 3,597,000(4)
Vladislav Gavrikov 2,340,000(2)
Matt Roy 2,340,000(2)
Jakob Silfverberg 2,185,000(2)
Dominik Kubalik 2,141,000(3)
Joonas Korpisalo 2,120,000(1)
Alexander Wennberg 2,000,000(4)
Martin Fehervary 1,000,000(1)
Logan O'Connor 800,000(5)
Nick Bjugstad 750,000(3)
Brock McGinn 550,000(3)
Craig Anderson 505,000(2)


 Farm Payroll

Anthony Duclair 320,600(2)
Caleb Jones 234,000(5)
Kevin Labanc 204,400(1)
Alex Nedeljkovic 187,700(2)
Jamie Drysdale 156,000(4)
Brendan Gallagher 110,000(3)
Andreas Englund 100,000(3)
Anton Lundell 100,000(1)
Scott Harrington 100,000(3)
Ryan Poehling 80,000(1)
Kale Clague 79,200(1)
Corey Schueneman 75,000(3)
Collin Delia 65,000(4)
Sam Steel 63,300(2)
Parker Kelly 59,500(3)
Felix Sandstrom 55,000(3)
Ryan Murray 50,000(1)
Victor Soderstrom 35,000(1)
Dennis Cholowski 35,000(3)
Jack Studnicka 25,900(4)




Red Deer

ArenaThe House
Capacity21,000
Ticket Price$70.00


Income

Current Funds$190,603,123

Expenses

Pro Payroll$93,896,000
Farm Payroll$2,627,200
Prospect Fees$55,400
Coach$1,000,000
Games Remaining76
Total Game Expenses$1,189,983
Projected Expenses$90,438,702
Projected Balance$184,920,533

Salary Commitment

Year: 39$96,523,200
Year: 40$74,643,200
Year: 41$56,851,200
Year: 42$28,468,900

 Pro Payroll

Mitchell Marner 10,235,000(1)
John Tavares 8,625,000(3)
Jacob Trouba 7,000,000(2)
T.J. Oshie 6,850,000(1)
Claude Giroux 6,728,000(5)
Jack Eichel 5,907,000(4)
Ryan Pulock 5,350,000(3)
Jacob Markstrom 5,340,000(3)
Andrei Svechnikov 4,676,000(5)
Brett Pesce 4,500,000(4)
Brandon Montour 4,250,000(2)
Carter Verhaeghe 3,910,000(3)
Jake DeBrusk 3,140,000(3)
Sean Monahan 3,140,000(1)
Christopher Tanev 3,000,000(2)
Patrick Kane 3,000,000(5)
Trevor Zegras 2,753,000(4)
Pavel Zacha 2,392,000(2)
Kent Johnson 1,000,000(3)
Jake Middleton 1,000,000(1)
Matt Murray 600,000(2)
Mattias Samuelsson 500,000(1)


 Farm Payroll

Blake Coleman 400,000(2)
Andreas Athanasiou 300,000(4)
Calvin Petersen 250,000(4)
Connor Brown 200,000(5)
Kasperi Kapanen 192,300(3)
Tyler Johnson 150,000(2)
Colin White 130,000(3)
Connor Mackey 100,000(3)
Jonathan Kovacevic 100,000(3)
Mathieu Olivier 100,000(3)
Kyle Okposo 75,000(1)
Nicholas Robertson 70,000(3)
Oskar Steen 55,000(3)
Andreas Johnsson 55,000(4)
Joey Daccord 55,000(3)
Colin Miller 55,000(3)
Nate Schmidt 55,000(3)
Mikhail Maltsev 50,000(1)
Jake Livingstone 50,000(5)
Drew O'Connor 49,900(4)
Alex Steeves 35,000(3)
Jonathan Gruden 35,000(3)
Nikita Soshnikov 35,000(3)
Lukas Dostal 30,000(1)




Swift Curr

ArenaThe Stables
Capacity21,000
Ticket Price$50.00


Income

Current Funds$380,885,452

Expenses

Pro Payroll$93,387,000
Farm Payroll$1,553,579
Prospect Fees$60,267
Coach$500,000
Games Remaining76
Total Game Expenses$1,164,644
Projected Expenses$88,512,979
Projected Balance$383,257,833

Salary Commitment

Year: 39$94,940,579
Year: 40$81,657,066
Year: 41$58,772,566
Year: 42$47,914,200

 Pro Payroll

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


 Farm Payroll

Jake Bean 244,800(2)
Kailer Yamamoto 132,800(3)
Cal Foote 129,200(4)
Timothy Liljegren 100,000(1)
Alec Regula 90,000(1)
Travis Dermott 87,000(2)
Denis Malgin 80,000(3)
Brandt Clarke 70,000(3)
Spencer Martin 70,000(1)
Matt Luff 67,200(2)
Matthew Highmore 58,000(1)
Maxim Mamin 52,500(1)
Ross Johnston 51,513(3)
Colin Blackwell 50,500(2)
Carson Meyer 50,053(3)
Brendan Perlini 50,013(1)
Tucker Poolman 50,000(1)
Dysin Mayo 50,000(3)
Charles Hudon 35,000(3)
Maxime Lajoie 35,000(3)




Fort McMur

ArenaThe Pen
Capacity21,000
Ticket Price$80.00


Income

Current Funds$449,531,117

Expenses

Pro Payroll$90,806,112
Farm Payroll$2,496,400
Prospect Fees$110,180
Coach$1,000,000
Games Remaining71
Total Game Expenses$1,151,374
Projected Expenses$81,747,575
Projected Balance$480,746,574

Salary Commitment

Year: 39$93,302,512
Year: 40$63,215,011
Year: 41$56,143,011
Year: 42$35,320,011

 Pro Payroll

Timo Meier 9,430,000(4)
MacKenzie Weegar 8,900,000(1)
Erik Karlsson 8,900,000(4)
Reilly Smith 7,770,000(1)
Vincent Trocheck 7,111,111(5)
Filip Forsberg 6,153,000(5)
Hampus Lindholm 5,300,000(3)
Luke Schenn 5,000,000(3)
Andrei Vasilevskiy 4,920,000(3)
Josh Anderson 4,370,000(1)
James Reimer 3,745,001(1)
Martin Necas 3,128,000(2)
Quinn Hughes 3,088,000(1)
Tim Stutzle 2,753,000(3)
Clayton Keller 1,527,000(2)
Eetu Luostarinen 1,486,000(4)
Jeremy Swayman 1,458,000(4)
Jack Hughes 1,267,000(2)
Jake Sanderson 1,000,000(2)
Tyson Foerster 1,000,000(3)
Owen Power 1,000,000(3)
Jack Johnson 500,000(3)
Garnet Hathaway 500,000(1)
Andrew Agozzino 500,000(1)


 Farm Payroll

Henry Thrun 700,000(1)
Jonathan Drouin 299,000(4)
Robby Fabbri 279,500(1)
Trent Frederic 170,400(5)
Marcus Johansson 152,500(4)
Pavel Francouz 100,000(1)
Jordan Spence 100,000(1)
Nikolai Knyzhov 100,000(3)
Mason McTavish 100,000(3)
Alexander Alexeyev 100,000(3)
Beck Malenstyn 100,000(2)
Paul Cotter 55,000(5)
Walker Duehr 55,000(5)
Kyle Burroughs 50,000(4)
Martin Kaut 50,000(3)
Marc-Edouard Vlasic 50,000(2)
William Lockwood 35,000(1)




Jasper

ArenaThe Park
Capacity21,000
Ticket Price$105.00


Income

Current Funds$454,216,667

Expenses

Pro Payroll$105,679,000
Farm Payroll$1,330,900
Prospect Fees$68,165
Coach$1,000,000
Games Remaining65
Total Game Expenses$1,318,025
Projected Expenses$85,671,637
Projected Balance$501,484,531

Salary Commitment

Year: 39$107,009,900
Year: 40$82,095,300
Year: 41$36,300,800
Year: 42$20,615,800

 Pro Payroll

Mika Zibanejad 9,430,000(2)
Jeff Petry 8,900,000(1)
Devon Toews 8,200,000(5)
Erik Johnson 7,500,000(2)
Auston Matthews 7,165,000(2)
Dougie Hamilton 7,000,000(3)
Chris Kreider 6,153,000(2)
Sebastian Aho 5,907,000(1)
David Savard 5,500,000(3)
Jamie Benn 4,888,000(2)
Ilya Sorokin 4,500,000(4)
Ryan McDonagh 4,500,000(1)
Johnny Gaudreau 4,370,000(1)
Mikael Backlund 3,910,000(2)
Robert Thomas 3,617,000(5)
Vladimir Tarasenko 3,450,000(2)
Darcy Kuemper 3,210,000(2)
Jordan Staal 2,760,000(3)
Filip Chytil 2,450,000(5)
Phil Kessel 750,000(5)
Ilya Lyubushkin 500,000(5)
Michael Del Zotto 500,000(5)
Zach Parise 260,000(1)
Jason Zucker 259,000(1)


 Farm Payroll

Fabian Zetterlund 100,000(1)
Noah Juulsen 100,000(3)
Denis Gurianov 89,400(1)
John-Jason Peterka 80,000(3)
Lias Andersson 75,000(2)
Haydn Fleury 74,400(1)
Jesse Ylonen 60,000(1)
Matt Kiersted 60,000(3)
Joona Luoto 50,000(3)
Philipp Grubauer 50,000(5)
Chris Tierney 50,000(3)
Nikita Alexandrov 50,000(3)
Rasmus Asplund 50,000(1)
Mikael Pyyhtia 50,000(1)
Cole McWard 50,000(1)
Nikita Nesterenko 50,000(1)
Matej Blumel 50,000(1)
Jacob Peterson 48,800(4)
Kieffer Bellows 36,300(1)
Alex Turcotte 35,000(3)
Jake Leschyshyn 31,100(1)
Lane Pederson 26,000(1)
John Leonard 25,900(1)
Mark Borowiecki 25,500(1)
Cayden Primeau 13,500(2)




Saskatoon

ArenaThe Pond Arena
Capacity21,000
Ticket Price$50.00


Income

Current Funds$400,292,978

Expenses

Pro Payroll$84,688,000
Farm Payroll$3,118,100
Prospect Fees$133,445
Coach$1,000,000
Games Remaining74
Total Game Expenses$1,084,629
Projected Expenses$80,262,516
Projected Balance$413,270,462

Salary Commitment

Year: 39$87,806,100
Year: 40$74,015,600
Year: 41$54,259,700
Year: 42$23,911,800

 Pro Payroll

J.T. Miller 10,235,000(3)
Tyler Toffoli 10,000,000(3)
Alex Ovechkin 8,188,000(4)
Cale Makar 7,120,000(2)
Vince Dunn 7,000,000(5)
Chandler Stephenson 6,000,000(3)
Brad Marchand 5,907,000(5)
Scott Mayfield 4,250,000(2)
William Nylander 4,064,000(2)
Derek Forbort 4,000,000(1)
Tristan Jarry 3,395,000(1)
Nick Suzuki 3,128,000(1)
Jake Oettinger 2,138,000(2)
Noel Acciari 2,000,000(4)
Noah Cates 1,794,000(3)
Eric Robinson 1,501,000(2)
Sean Durzi 1,000,000(1)
Jani Hakanpaa 1,000,000(1)
Owen Tippett 983,000(3)
Simon Benoit 500,000(1)
Jake Walman 260,000(1)
Erik Gustafsson 225,000(2)


 Farm Payroll

Josh Norris 619,800(3)
Travis Sanheim 300,000(5)
Brett Kulak 260,000(4)
Mathieu Joseph 204,500(1)
Ben Harpur 200,300(2)
Riley Stillman 182,000(1)
Oliver Wahlstrom 152,700(2)
Steven Lorentz 132,500(5)
Max Comtois 104,900(2)
Alex Lyon 100,000(4)
Calvin de Haan 100,000(3)
Dennis Gilbert 100,000(3)
Lukas Reichel 100,000(3)
Pierre-Olivier Joseph 100,000(3)
Pontus Holmberg 80,000(3)
Jacob Bernard-Docker 70,000(3)
Scott Perunovich 50,000(3)
Michael Pezzetta 50,000(1)
Mathew Knies 50,000(3)
Dan Vladar 45,000(1)
Nolan Foote 35,000(3)
Marian Studenic 31,100(3)
Dakota Joshua 26,000(1)
Erik Kallgren 24,300(4)




The Pas

ArenaGordon Lathlin Memorial
Capacity21,000
Ticket Price$50.00


Income

Current Funds$59,744,185

Expenses

Pro Payroll$87,882,000
Farm Payroll$1,883,300
Prospect Fees$76,170
Coach$1,000,000
Games Remaining63
Total Game Expenses$1,107,823
Projected Expenses$69,792,837
Projected Balance$56,593,660

Salary Commitment

Year: 39$89,765,300
Year: 40$81,589,300
Year: 41$71,548,300
Year: 42$40,004,300

 Pro Payroll

Nazem Kadri 10,235,000(3)
Boone Jenner 8,050,000(4)
Noah Hanifin 7,350,000(4)
Teuvo Teravainen 5,200,000(5)
Rickard Rakell 5,000,000(5)
Jonathan Marchessault 4,888,000(3)
Igor Shesterkin 4,871,000(2)
Gustav Forsling 4,750,000(5)
Brayden McNabb 4,750,000(2)
Kyle Connor 4,676,000(1)
Pierre-Luc Dubois 4,097,000(3)
Elias Pettersson 4,097,000(4)
Evan Bouchard 4,061,000(3)
Artturi Lehkonen 3,450,000(3)
Ian Cole 3,100,000(5)
Christian Fischer 2,303,000(3)
Yegor Sharangovich 1,704,000(5)
Dawson Mercer 1,000,000(1)
Arber Xhekaj 1,000,000(3)
Karel Vejmelka 1,000,000(1)
Kaiden Guhle 1,000,000(3)
Casey Cizikas 800,000(1)
Dylan DeMelo 500,000(1)


 Farm Payroll

Vincent Desharnais 320,000(5)
Jesper Fast 300,000(2)
David Rittich 250,000(3)
Jesperi Kotkaniemi 179,400(5)
Matthew Nieto 150,000(1)
Jalen Chatfield 120,000(2)
Jake Evans 109,300(5)
Kirill Marchenko 100,000(3)
Radek Faksa 100,000(5)
Ridly Greig 90,000(3)
Liam Foudy 70,000(3)
Colton Sceviour 50,000(1)
Kevin Lankinen 44,600(4)




Whitecourt

ArenaThe Wolverines Den
Capacity21,000
Ticket Price$65.00


Income

Current Funds$538,522,466

Expenses

Pro Payroll$79,637,000
Farm Payroll$2,245,810
Prospect Fees$101,500
Coach$1,000,000
Games Remaining77
Total Game Expenses$1,012,004
Projected Expenses$77,924,291
Projected Balance$579,245,301

Salary Commitment

Year: 39$81,882,810
Year: 40$57,268,810
Year: 41$56,709,500
Year: 42$39,773,300

 Pro Payroll

Anze Kopitar 8,453,000(4)
Roope Hintz 8,453,000(1)
Charlie McAvoy 8,010,000(3)
Miro Heiskanen 5,850,000(5)
Esa Lindell 5,350,000(4)
Mikael Granlund 5,000,000(1)
Drake Batherson 4,644,000(5)
Mats Zuccarello 4,644,000(5)
Brock Nelson 4,370,000(1)
Nico Hischier 4,097,000(4)
Kevin Fiala 3,617,000(1)
Ivan Barbashev 3,250,000(5)
John Gibson 3,150,000(5)
Trevor Moore 2,990,000(3)
Rasmus Dahlin 2,394,000(1)
Nick Jensen 1,560,000(3)
Mason Marchment 1,000,000(3)
Wyatt Johnston 1,000,000(3)
Justin Barron 1,000,000(3)
Matt Benning 555,000(3)
Logan Thompson 250,000(1)


 Farm Payroll

William Karlsson 510,510(2)
Arvid Soderblom 217,000(3)
Evan Rodrigues 176,000(5)
Alex Newhook 100,000(1)
Seth Jarvis 100,000(1)
Calen Addison 100,000(1)
Jakub Zboril 100,000(3)
Eeli Tolvanen 98,300(4)
Philip Tomasino 90,000(1)
Alex Vlasic 90,000(1)
Julien Gauthier 78,700(3)
Kole Lind 70,000(3)
Jack Rathbone 70,000(3)
Jake Allen 61,000(5)
Alexander Nylander 60,000(3)
Petr Mrazek 55,500(3)
Zac Jones 50,000(3)
Nils Lundkvist 50,000(1)
Vitali Kravtsov 50,000(3)
Emil Bemstrom 48,800(2)
Filip Hallander 35,000(3)
Marco Rossi 35,000(3)




Steinbach

ArenaThe Brew Haus
Capacity21,000
Ticket Price$50.00


Income

Current Funds$129,144,248

Expenses

Pro Payroll$76,337,111
Farm Payroll$2,742,967
Prospect Fees$116,278
Coach$500,000
Games Remaining82
Total Game Expenses$971,907
Projected Expenses$79,696,356
Projected Balance$49,447,892

Salary Commitment

Year: 39$79,080,078
Year: 40$73,264,411
Year: 41$47,781,100
Year: 42$30,501,000

 Pro Payroll

John Klingberg 7,500,000(2)
Martin Jones 7,111,111(2)
Moritz Seider 6,230,000(5)
Ryan O'Reilly 4,888,000(4)
Tyson Barrie 4,250,000(5)
Nikita Zadorov 4,250,000(3)
Jeremy Lauzon 3,995,000(2)
Jean-Gabriel Pageau 3,910,000(3)
Cody Ceci 3,800,000(2)
Nick Ritchie 3,450,000(4)
Jonathan Toews 2,990,000(1)
J.T. Compher 2,990,000(3)
Michael Rasmussen 2,815,000(5)
Niko Mikkola 2,730,000(3)
Erik Haula 2,500,000(4)
Pius Suter 1,923,000(4)
Alexander Barabanov 1,725,000(1)
Josh Bailey 1,500,000(3)
Alexis Lafreniere 1,267,000(4)
Nathan Bastian 1,250,000(4)
Danil Gushchin 1,000,000(3)
Scott Wedgewood 1,000,000(4)
Jonatan Berggren 900,000(2)
Nicolas Aube-Kubel 863,000(2)
Marc Staal 500,000(2)
Marco Scandella 500,000(5)
Semyon Varlamov 500,000(3)


 Farm Payroll

Thomas Greiss 1,000,667(1)
Jeff Carter 312,800(2)
Oskar Sundqvist 256,200(2)
Rudolfs Balcers 170,400(4)
Oskar Lindblom 150,100(3)
Ryan Donato 150,100(4)
Troy Stecher 115,200(2)
Blake Lizotte 100,000(1)
Yegor Zamula 80,000(3)
Boris Katchouk 75,000(3)
Samuel Fagemo 60,000(3)
Rasmus Kupari 57,500(4)
Casey Fitzgerald 50,000(4)
Sam Gagner 50,000(2)
Stefan Noesen 50,000(2)
Otto Koivula 35,000(3)
Mattias Janmark 30,000(2)




Hartford

ArenaOcean-view Arena
Capacity21,000
Ticket Price$58.00


Income

Current Funds$271,986,220

Expenses

Pro Payroll$92,919,000
Farm Payroll$3,054,300
Prospect Fees$44,345
Coach$1,000,000
Games Remaining76
Total Game Expenses$1,183,142
Projected Expenses$89,918,793
Projected Balance$291,221,857

Salary Commitment

Year: 39$95,973,300
Year: 40$72,424,000
Year: 41$51,545,000
Year: 42$37,128,000

 Pro Payroll

Brady Tkachuk 10,235,000(5)
Aleksander Barkov 10,235,000(1)
Mark Stone 9,850,000(5)
Sidney Crosby 9,212,000(2)
Artemi Panarin 8,050,000(3)
Shea Theodore 7,500,000(4)
Jakob Chychrun 6,230,000(1)
Logan Couture 4,888,000(2)
Filip Hronek 4,513,000(5)
Adam Pelech 4,250,000(2)
Jesper Bratt 4,097,000(3)
Sam Bennett 3,206,000(1)
Casey Mittelstadt 2,795,000(5)
Charlie Coyle 2,185,000(2)
Mikey Anderson 1,735,000(1)
Jack McBain 1,000,000(3)
Quinton Byfield 700,000(1)
Alexandar Georgiev 619,000(4)
Philipp Kurashev 557,000(4)
Josh Manson 500,000(3)
Thomas Novak 400,000(1)
Filip Gustavsson 162,000(4)


 Farm Payroll

Nicolas Deslauriers 300,000(1)
James van Riemsdyk 275,000(4)
Ryan Hartman 230,300(1)
Jack Campbell 228,000(2)
Jaroslav Halak 200,000(3)
Henri Jokiharju 183,000(4)
Ross Colton 167,500(1)
Jacob Bryson 125,500(1)
Braden Schneider 100,000(1)
Isaak Phillips 100,000(3)
Kaedan Korczak 100,000(3)
Nick Blankenburg 100,000(3)
Nick Abruzzese 97,500(5)
Vinnie Hinostroza 97,500(4)
Vasily Podkolzin 90,000(1)
Tyler Tucker 87,500(5)
Tim Berni 80,000(3)
Ian Mitchell 80,000(5)
Dmitri Samorukov 76,500(5)
Kevin Stenlund 70,000(3)
Dylan Coghlan 67,200(2)
Zac Jones 50,000(3)
Noah Gregor 48,800(2)
Adam Beckman 35,000(3)
Will Cuylle 35,000(3)
Jonas Johansson 30,000(1)




Minnesota

ArenaThe Packed Arena
Capacity21,000
Ticket Price$63.00


Income

Current Funds$1,042,348,602

Expenses

Pro Payroll$90,655,000
Farm Payroll$1,136,200
Prospect Fees$67,200
Coach$1,000,000
Games Remaining60
Total Game Expenses$1,132,420
Projected Expenses$67,945,171
Projected Balance$1,065,870,330

Salary Commitment

Year: 39$91,791,200
Year: 40$64,300,200
Year: 41$41,889,300
Year: 42$24,780,300

 Pro Payroll

Nathan MacKinnon 10,235,000(4)
Matthew Tkachuk 9,212,000(3)
Kris Letang 8,900,000(1)
Dylan Larkin 8,453,000(4)
Aaron Ekblad 8,010,000(2)
David Pastrnak 7,004,000(1)
Jason Robertson 6,507,000(3)
Brent Burns 5,000,000(2)
Juuse Saros 4,871,000(2)
Ivan Provorov 4,066,000(1)
Joel Eriksson Ek 3,617,000(1)
Bowen Byram 3,088,000(4)
K'Andre Miller 2,394,000(4)
Adrian Kempe 2,105,000(2)
Lawson Crouse 2,044,000(1)
Noah Dobson 1,102,000(2)
Matt Boldy 1,000,000(1)
Sean Kuraly 1,000,000(3)
Ilya Samsonov 547,000(4)
Derek Grant 500,000(2)
Cal Clutterbuck 500,000(2)
Jaycob Megna 500,000(1)


 Farm Payroll

Lassi Thomson 100,000(1)
Michael McLeod 98,300(2)
William Eklund 90,000(3)
Brett Murray 90,000(3)
Vladislav Kolyachonok 80,000(1)
Isac Lundestrom 70,000(3)
Gustav Lindstrom 67,200(2)
Ryan McLeod 63,300(4)
Givani Smith 57,400(2)
Yegor Chinakhov 50,000(1)
Brett Leason 50,000(1)
Nikita Zaitsev 50,000(2)
Patrik Nemeth 50,000(1)
Robert Hagg 50,000(2)
Justus Annunen 35,000(3)
Lucas Johansen 35,000(3)
Sampo Ranta 35,000(3)
Tristen Robins 35,000(3)
Pyotr Kochetkov 30,000(1)




North Dako

ArenaThe Nest
Capacity21,000
Ticket Price$50.00


Income

Current Funds$482,607,239

Expenses

Pro Payroll$93,846,000
Farm Payroll$833,700
Prospect Fees$173,476
Coach$1,000,000
Games Remaining62
Total Game Expenses$1,168,941
Projected Expenses$72,474,353
Projected Balance$487,995,090

Salary Commitment

Year: 39$94,679,700
Year: 40$69,904,000
Year: 41$44,853,000
Year: 42$8,391,000

 Pro Payroll

Leon Draisaitl 10,235,000(3)
Jake Guentzel 10,235,000(3)
Victor Hedman 8,900,000(2)
John Carlson 8,900,000(1)
Brayden Schenn 8,625,000(3)
Tyler Myers 8,150,000(2)
David Perron 8,050,000(1)
Jordan Kyrou 4,644,000(2)
Yanni Gourde 4,000,000(4)
Carson Soucy 3,200,000(3)
David Kampf 2,185,000(2)
Warren Foegele 2,141,000(5)
Pheonix Copley 2,100,000(3)
Linus Ullmark 2,040,000(1)
Nic Dowd 1,900,000(1)
Alex Formenton 1,750,000(4)
Cole Caufield 1,527,000(3)
Lars Eller 1,500,000(1)
Travis Konecny 1,092,000(1)
Rasmus Sandin 672,000(2)
Conor Sheary 500,000(4)
Alex Chiasson 500,000(2)
Ryan Suter 500,000(1)
Nick Holden 500,000(1)


 Farm Payroll

Jordan Greenway 118,700(1)
Jordan Harris 100,000(3)
Samuel Bolduc 100,000(3)
Tyler Kleven 100,000(3)
Nikita Okhotiuk 100,000(3)
Joey Anderson 70,000(3)
Dustin Tokarski 50,000(1)
Magnus Hellberg 50,000(1)
Jonas Rondbjerg 40,000(1)
Jonah Gadjovich 35,000(1)
Nathan Smith 35,000(3)
Sean Farrell 35,000(3)




Saint Paul

ArenaThe Palace Arena
Capacity21,000
Ticket Price$30.00


Income

Current Funds$175,487,958

Expenses

Pro Payroll$76,418,000
Farm Payroll$726,000
Prospect Fees$76,450
Coach$500,000
Games Remaining82
Total Game Expenses$947,810
Projected Expenses$77,720,450
Projected Balance$97,767,508

Salary Commitment

Year: 39$77,144,000
Year: 40$44,938,500
Year: 41$40,832,400
Year: 42$27,181,300

 Pro Payroll

Damon Severson 7,500,000(4)
Radko Gudas 7,000,000(5)
Marcus Foligno 6,153,000(1)
Ryan Johansen 5,463,000(3)
Corey Perry 5,000,000(1)
Kevin Shattenkirk 5,000,000(1)
Johan Larsson 5,000,000(1)
Brian Boyle 5,000,000(1)
Brandon Saad 3,950,000(3)
William Borgen 3,800,000(5)
Anthony Mantha 3,700,000(4)
Jonas Siegenthaler 2,788,000(4)
Jason Spezza 2,520,000(1)
Anthony Beauvillier 2,303,000(5)
Mark Jankowski 2,250,000(1)
William Carrier 2,185,000(3)
Mark Giordano 2,000,000(2)
Jonathon Merrill 1,750,000(3)
Nick Cousins 1,093,000(2)
Jesse Puljujarvi 863,000(2)
Alexey Toropchenko 400,000(1)
Charlie Lindgren 350,000(1)
Akira Schmid 350,000(1)


 Farm Payroll

Curtis Lazar 150,100(2)
Yakov Trenin 132,500(1)
Kristian Reichel 120,000(3)
Mac Hollowell 80,000(3)
Tyson Jost 68,100(3)
Mike Hardman 50,000(1)
Braden Holtby 50,000(4)
Ukko-Pekka Luukkonen 40,300(4)
Egor Afanasyev 35,000(3)