Financial Report

(As of samedi, févr 19 2022)

CAN_EAST

Arena
Capacity18 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining0
Avg. Attendance18 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$191 550 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining0
Total Game Expenses$32 091 667
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 22$191 550 000
Year: 23$131 100 000
Year: 24$76 500 000
Year: 25$14 750 000

 Pro Payroll

Nathan MacKinnon 14 000 000(1)
Connor McDavid 12 500 000(3)
Claude Giroux 11 700 000(1)
Steven Stamkos 9 250 000(3)
Jonathan Huberdeau 8 500 000(3)
Sam Bennett 8 500 000(3)
Dougie Hamilton 8 500 000(3)
John Tavares 8 450 000(2)
Jonathan Drouin 8 450 000(2)
Erik Gudbranson 8 450 000(2)
Sidney Crosby 8 000 000(1)
Brad Marchand 8 000 000(1)
Alex Pietrangelo 8 000 000(3)
Drew Doughty 8 000 000(4)
P.K. Subban 7 800 000(2)
Chris Bigras 7 150 000(2)
Sean Couturier 6 750 000(4)
Simon Despres 6 500 000(3)
Calvin Pickard 5 850 000(2)
Marc-Andre Fleury 5 750 000(1)
Brent Burns 4 550 000(2)
Matthew Murray 4 550 000(1)
Christian Thomas 4 550 000(1)
Patrice Bergeron 3 900 000(2)
Mark Giordano 3 900 000(1)


 Farm Payroll




USA_EAST

Arena
Capacity18 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining0
Avg. Attendance18 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$170 982 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining0
Total Game Expenses$28 663 667
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 22$170 982 000
Year: 23$109 122 000
Year: 24$49 750 000
Year: 25$12 000 000

 Pro Payroll

John Carlson 12 000 000(4)
J.T. Miller 11 000 000(1)
Jonathan Quick 10 000 000(1)
Phil Kessel 9 750 000(2)
Max Pacioretty 9 250 000(2)
Jack Eichel 8 500 000(3)
Patrick Kane 8 450 000(2)
Jacob Trouba 8 450 000(1)
Keith Yandle 7 800 000(2)
Jeff Petry 7 222 000(2)
T.J. Tynan 7 150 000(2)
Cam Fowler 6 750 000(3)
Kevin Shattenkirk 6 500 000(1)
Vincent Trocheck 6 000 000(3)
John Gaudreau 6 000 000(3)
Chris Kreider 5 850 000(1)
Connor Hellebuyck 5 850 000(2)
Joe Pavelski 5 750 000(1)
James VanRiemsdyk 5 750 000(3)
Ryan Suter 4 750 000(1)
Alex Nedeljkovic 4 750 000(3)
Alec Martinez 4 555 000(1)
Bryan Rust 3 900 000(1)
Cam Atkinson 3 900 000(2)
Jack Hughes 1 105 000(1)


 Farm Payroll




USA_WEST

Arena
Capacity18 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining0
Avg. Attendance18 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$139 423 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining0
Total Game Expenses$23 403 833
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 22$139 423 000
Year: 23$72 510 000
Year: 24$36 510 000
Year: 25$5 010 000

 Pro Payroll

Jake Guentzel 9 750 000(1)
Jaccob Slavin 9 750 000(1)
Jack Dougherty 8 500 000(3)
Tyler Myers 8 000 000(3)
Auston Matthews 7 800 000(1)
Seth Jones 7 250 000(1)
Ryan McDonagh 7 150 000(1)
Brandon Carlo 7 150 000(2)
Anders Lee 6 500 000(3)
Jason Zucker 5 850 000(2)
Michael Lee 5 850 000(1)
Pat White 5 750 000(2)
Erik Johnson 5 200 000(1)
Ben Bishop 5 200 000(1)
Brock Nelson 5 010 000(4)
Blake Wheeler 4 750 000(2)
Matthew Tkachuk 4 750 000(3)
Clayton Keller 4 250 000(1)
Brady Tkachuk 4 250 000(2)
Kieffer Bellows 4 250 000(2)
Dustin Byfuglien 4 000 000(2)
Tyler Johnson 3 750 000(3)
Brock Boeser 3 250 000(1)
Jake Oettinger 1 463 000(1)


 Farm Payroll




WORLD

Arena
Capacity18 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining0
Avg. Attendance18 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$134 686 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining0
Total Game Expenses$22 614 417
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 22$134 686 500
Year: 23$89 969 000
Year: 24$65 301 000
Year: 25$13 851 000

 Pro Payroll

Leon Draisaitl 14 000 000(1)
David Pastrnak 9 750 000(3)
Roman Josi 9 250 000(1)
Nikolaj Ehlers 8 500 000(3)
Anze Kopitar 7 150 000(1)
Nino Niederreiter 7 150 000(2)
Jakub Voracek 7 101 000(4)
Frederik Andersen 6 750 000(4)
Jakub Zboril 6 000 000(3)
Dominik Masin 6 000 000(3)
Petr Mrazek 5 850 000(2)
Mikkel Boedker 5 200 000(3)
Pavel Zacha 4 875 000(1)
Vitek Vanecek 4 750 000(3)
Tomas Hertl 4 750 000(3)
Kevin Fiala 4 750 000(3)
Oliver Bjorkstrand 4 550 000(2)
Ondrej Palat 4 550 000(1)
Lars Eller 4 095 000(1)
David Krejci 3 250 000(2)
Denis Reul 1 950 000(2)
Mirco Mueller 1 918 000(2)
Filip Hronek 1 750 000(3)
Radko Gudas 700 000(1)
Moritz Seider 97 500(1)


 Farm Payroll




SWEDEN

Arena
Capacity18 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining0
Avg. Attendance18 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$141 158 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining0
Total Game Expenses$23 693 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 22$141 158 000
Year: 23$85 235 000
Year: 24$36 750 000
Year: 25$0 000

 Pro Payroll

Erik Karlsson 9 750 000(3)
Nicklas Backstrom 9 250 000(1)
Victor Hedman 9 250 000(3)
Mika Zibanejad 8 500 000(3)
Oliver Ekman-Larsson 8 450 000(1)
Oscar Klefbom 7 250 000(1)
John Klingberg 7 150 000(2)
Rasmus Dahlin 6 750 000(2)
Viktor Arvidsson 6 000 000(2)
Gabriel Landeskog 5 850 000(2)
Filip Forsberg 5 850 000(1)
Rickard Rakell 5 850 000(1)
Mattias Ekholm 5 850 000(1)
Adam Larsson 5 850 000(2)
Robin Lehner 5 750 000(3)
Marcus Johansson 4 550 000(1)
Sebastian Colberg 4 550 000(1)
Jacob Markstrom 3 885 000(2)
Elias Lindholm 3 500 000(3)
Linus Soderstrom 3 500 000(2)
Jacob de la Rose 3 250 000(2)
Andre Burakovsky 3 250 000(2)
Alexander Nylander 3 000 000(2)
Elias Pettersson 2 275 000(1)
Oskar Sundqvist 2 048 000(1)


 Farm Payroll




CAN_WEST

Arena
Capacity18 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining0
Avg. Attendance18 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$141 400 000
Farm Payroll$2 280 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining0
Total Game Expenses$24 113 333
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 22$143 680 000
Year: 23$75 065 000
Year: 24$15 050 000
Year: 25$0 000

 Pro Payroll

Mark Stone 10 500 000(2)
Carey Price 10 500 000(1)
Jonathan Toews 8 450 000(2)
Taylor Hall 8 450 000(1)
Jaden Schwartz 8 450 000(2)
Martin Jones 7 800 000(3)
Haydn Fleury 7 250 000(3)
Jamie Benn 7 150 000(1)
Evander Kane 7 150 000(1)
Luke Shenn 6 750 000(2)
Jared Cowen 6 750 000(2)
Kyle Turris 6 500 000(1)
Brayden Point 5 850 000(2)
Curtis Lazar 5 850 000(2)
Brendan Gallagher 5 850 000(2)
Matt Dumba 5 850 000(1)
Morgan Rielly 5 850 000(1)
Tyler Ennis 5 200 000(1)
Braden Holtby 4 750 000(1)
Mathew Barzal 3 250 000(1)
Shea Weber 3 250 000(1)


 Farm Payroll

Shea Theodore 850 000(2)
Ryan Johansen 715 000(2)
Tyson Barrie 715 000(1)




RUSSIA

Arena
Capacity18 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining0
Avg. Attendance18 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$132 205 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining0
Total Game Expenses$22 200 833
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 22$132 205 000
Year: 23$65 155 000
Year: 24$17 800 000
Year: 25$0 000

 Pro Payroll

Andrey Vasilevskiy 14 000 000(1)
Nikita Kucherov 9 750 000(3)
Artemi Panarin 9 750 000(1)
Vladimir Tarasenko 8 450 000(1)
Dmitry Kulikov 8 450 000(1)
Alexander Burmistrov 8 050 000(3)
Sergei Bobrovsky 7 800 000(2)
Alexander Radulov 7 000 000(1)
Semyon Varlamov 6 500 000(1)
Alexander Khokhlachev 6 000 000(2)
Evgeny Kuznetsov 5 850 000(2)
Kirill Kabanov 5 850 000(2)
Alexander Ovechkin 5 200 000(2)
Evgeni Malkin 4 750 000(2)
Valentin Zykov 4 550 000(1)
Vladislav Namestnikov 4 550 000(2)
Mikhail Sergachev 4 250 000(2)
Ivan Provorov 3 250 000(1)
Ilya Kovalchuk 2 925 000(1)
Nikita Zadorov 2 275 000(2)
Dmitry Orlov 1 300 000(1)
Nikita Zaitsev 875 000(1)
Alexander Romanov 750 000(2)
Alexander Alexeyev 80 000(2)


 Farm Payroll




FINLAND

Arena
Capacity18 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining0
Avg. Attendance18 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$97 971 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining0
Total Game Expenses$16 495 167
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 22$97 971 000
Year: 23$57 500 000
Year: 24$4 750 000
Year: 25$0 000

 Pro Payroll

Chris Gibson 8 450 000(2)
Aleksander Barkov 7 150 000(2)
Jesse Puljujarvi 6 750 000(2)
Mikko Rantanen 5 850 000(2)
Olli Maatta 5 850 000(1)
Patrick Laine 5 500 000(2)
Sebastian Aho 4 875 000(1)
Joel Armia 4 750 000(2)
Tuukka Rask 4 750 000(3)
Teuvo Taravainen 4 550 000(1)
Mikael Granlund 4 550 000(2)
Rasmus Ristolainen 4 550 000(1)
Julius Honka 4 550 000(1)
Olli Juolevi 4 250 000(2)
Kasperi Kapanen 3 250 000(2)
Miro Heiskanen 3 250 000(1)
Sami Vatanen 3 250 000(1)
Juuso Valimaki 2 275 000(1)
Jesperi Kotkaniemi 2 250 000(2)
Esa Lindell 1 950 000(1)
Juuse Saros 1 300 000(1)
Erik Haula 1 225 000(1)
Kaapo Kakko 1 105 000(1)
Joonas Donskoi 1 041 000(1)
Leo Komarov 700 000(1)


 Farm Payroll